This Model Suggests Royal Dutch Shell Plc Could Deliver A 5.5% Annual Return

Roland Head explains why Royal Dutch Shell Plc (LON:RDSB) could deliver a 5.5% annual return.

The content of this article was relevant at the time of publishing. Circumstances change continuously and caution should therefore be exercised when relying upon any content contained within this article.

You’re reading a free article with opinions that may differ from The Motley Fool’s Premium Investing Services. Become a Motley Fool member today to get instant access to our top analyst recommendations, in-depth research, investing resources, and more. Learn More.

One of the risks of being an income investor is that you can be seduced by attractive yields, which are sometimes a symptom of a declining business or a falling share price.

Take Royal Dutch Shell (LSE: RDSB) (NYSE: RDS-B.US), for example. The firm’s 4.9% prospective yield is well above the FTSE 100 average of 3%, but 4.9% is substantially less than the long-term average total return from UK equities, which is about 8%.

Shell’s share price has underperformed the FTSE 100 by 13% over the last 12 months, wiping out the return provided by its dividends.

Will Shell’s underperformance continue?

Looking ahead, I need to know the expected total return from my Shell shares, so that I can compare them to my benchmark, a FTSE 100 tracker.

The dividend discount model is a technique that’s widely used to value dividend-paying shares. A variation of this model also allows you to calculate the expected rate of return on a dividend paying share:

Total return = (Last year’s dividend ÷ current share price) + expected dividend growth rate

Rather than guess at future growth rates, I usually use the average dividend growth rate since 2009, to capture a firm’s dividend growth since the financial crisis. Here’s how this formula looks for Shell:

(1.072 ÷ 22.8) + 0.0079 = 0.549 x 100 = 5.49%

This model indicates that Shell shares could deliver an annual return of around 5.5% over the next few years, suggesting that there is a good chance they will continue to underperform my long-term annual target of 8%.

Isn’t this too simple?

One limitation of this formula is that it doesn’t tell you whether a company can afford to keep paying and growing its dividend.

My preferred measure of dividend affordability is free cash flow — the cash that’s left after capital expenditure and tax costs.

Free cash flow is normally defined as operating cash flow – tax – capex.

Applying this formula to Shell’s 2012 accounts shows that Shell’s free cash flow was -$12bn last year, leaving its dividend uncovered.

Although this isn’t ideal, Shell’s low debt levels and strong balance sheet mean that its dividend isn’t at immediate risk. What’s more, I expect to see the firm’s cash flow position steadily improve over the next few years, as Shell’s incoming CEO, Ben van Beurden, is expected to focus on improving shareholder returns, rather than growth at any cost. 

> Roland owns shares in Royal Dutch Shell.

More on Investing Articles

Young Caucasian man making doubtful face at camera
Dividend Shares

Will the Diageo share price crash again in 2026?

The Diageo share price has crashed 35.6% over one year, making it one of the FTSE 100's worst performers in…

Read more »

Investing Articles

Is Alphabet still one of the best shares to buy heading into 2026?

The best time to buy shares is when other investors are seeing risks. Is that the case with Google’s parent…

Read more »

Investing Articles

Could the Barclays share price be the FTSE 100’s big winner in 2026?

With OpenAI and SpaceX considering listing on the stock market, could investment banking revenues push the Barclays share price higher…

Read more »

Investing Articles

Will the Nvidia share price crash in 2026? Here are the risks investors can’t ignore

Is Nvidia’s share price in danger in 2026? Stephen Wright outlines the risks – and why some might not be…

Read more »

Middle-aged white man pulling an aggrieved face while looking at a screen
Growth Shares

I asked ChatGPT how much £10,000 invested in Lloyds shares 5 years ago is worth today? But it wasn’t very helpful…

Although often impressive, artificial intelligence has its flaws. James Beard found this out when he used it to try and…

Read more »

Portrait of pensive bearded senior looking on screen of laptop sitting at table with coffee cup.
Investing Articles

Did ChatGPT give me the best FTSE stocks to buy 1 year ago?

ChatGPT can do lots of great stuff, but is it actually any good at identifying winning stocks from the FTSE…

Read more »

Surprised Black girl holding teddy bear toy on Christmas
Investing Articles

Who will be next year’s FTSE 100 Christmas cracker?

As we approach Christmas 2025, our writer identifies the FTSE 100’s star performer this year. But who will be number…

Read more »

Businessman with tablet, waiting at the train station platform
Investing Articles

I asked ChatGPT for an 8%-yielding passive income portfolio of dividend shares and it said…

Mark Hartley tested artificial intelligence to see if it understood how to build an income portfolio from dividend shares. He…

Read more »