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

Black woman using smartphone at home, watching stock charts.
Investing Articles

Here’s how long-term investors can benefit from a stock market crash

Does the Bank of England really think there's a stock market crash coming? Even if they do, they still have…

Read more »

Portrait of a boy with the map of the world painted on his face.
Investing Articles

Why is everyone selling ITM Power shares?

ITM Power shares were the 'number one most sold' last week. What on earth is going on with this green…

Read more »

Stack of one pound coins falling over
Investing Articles

Want to build a high-yield share portfolio for dividend income? 3 things to watch

A high yield can be very tempting -- and sometimes it can turn out to be very lucrative too. But…

Read more »

The Troat Inn on River Cherwell in Oxford. England
Investing Articles

Down 10% already this year, is there any hope for the Diageo share price?

Diageo shares have not had a positive start to 2026, unlike the wider FTSE 100 index. Our writer is hanging…

Read more »

Santa Clara offices of NVIDIA
Investing Articles

Up 28% in under a month, is Nvidia stock taking off again?

Close to an all-time high, our writer still sees many things to like about Nvidia stock. But is the current…

Read more »

Queen Street, one of Cardiff's main shopping streets, busy with Saturday shoppers.
Investing Articles

Is this news a minor development for Greggs shares – or potentially a major one?

Could stopping some sausage rolls being stolen really make much difference for Greggs shares? Our writer explains why he sees…

Read more »

The Mall in Westminster, leading to Buckingham Palace
Investing Articles

1 top ETF yielding 4.6% to consider for a £20,000 Stocks and Shares ISA

Our writer highlights an exchange-traded fund that new Stocks and Shares ISA investors could consider to get the passive income…

Read more »

Young woman holding up three fingers
Investing Articles

3 ways to try and build wealth using a Stocks and Shares ISA

An ISA can help someone try and grow their financial resources, in more ways than one. Christopher Ruane explains how…

Read more »