This Model Suggests Wm. Morrison Supermarkets plc Could Deliver A 13.8% Annual Return

Roland Head explains why Wm. Morrison Supermarkets plc (LON:MRW) could deliver a 13.8% annual return over the next few years.

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 Wm. Morrison Supermarkets (LSE: MRW) (NASDAQOTH: MRWSY.US), for example. The firm’s 4.9% prospective yield is very attractive, but 4.9% is substantially less than the long-term average total return from UK equities, which is about 8%.

Morrisons’ share price has risen by just 3% so far this year, underperforming the FTSE 100’s 11% gain. If Morrisons’ share price continues to underperform, the returns provided by its generous dividend could be eroded by capital losses.

What will Morrisons’ total return be?

Looking ahead, I need to know the expected total return (capital gains plus dividends) from Morrisons 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 = (Prospective dividend ÷ current share price) + expected dividend growth rate

Here’s how this formula looks for Morrisons:

(12.9 ÷ 266) + 0.09 = 0.138 x 100 = 13.8%

My model suggests that Morrisons shares could deliver a 13.8% annual total return over the next few years, healthily outperforming the long-term average total return of 8% per year I’d expect from a FTSE 100 tracker.

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 operating cash flow that’s left after capital expenditure, tax costs and interest payments.

Free cash flow = operating cash flow – tax – capital expenditure – net interest

Morrisons’ expansion into convenience stores and online is absorbing most of the firm’s free cash at the moment, and last year’s free cash flow of £96m was not enough to cover the firm’s £270m dividend payout.

However, Morrisons’ debt levels remain in-line with those of Tesco and J Sainsbury, and the firm expects capex to peak at around £1.2bn in 2013/14, before falling back to £850m in 2014/15, and then to a long-term rate of around £650m, which should improve free cash flow.

> Both Roland and The Motley Fool own shares in Tesco. The Motley Fool has recommended shares Wm. Morrison Supermarkets.

More on Investing Articles

Calendar showing the date of 5th April on desk in a house
Investing Articles

3 things to do right now as the annual ISA deadline looms!

With the ISA contribution deadline less than three weeks away, our writer runs through a trio of things he has…

Read more »

piggy bank, searching with binoculars
Growth Shares

It could be a once-in-a-decade opportunity to buy this cheap FTSE 250 stock

Jon Smith points out a FTSE 250 stock he's weighing up as to whether it could be a rare opportunity…

Read more »

Close-up image depicting a woman in her 70s taking British bank notes from her colourful leather wallet.
Investing Articles

At over 10%, I couldn’t resist this FTSE 250 share’s yield!

Christopher Ruane explains why he has bought into a 10%+ yielding FTSE 250 income share that the market has lately…

Read more »

Investor looking at stock graph on a tablet with their finger hovering over the Buy button
Investing Articles

Jim Cramer is bullish on NIO stock at $5! Should I buy it for my ISA?

NIO stock is trading 26% lower than a few months ago, despite just posting a historic quarter. It it time…

Read more »

Thoughtful man using his phone while riding on a train and looking through the window
Investing Articles

How much do you really need in an ISA to earn a £20,000 passive income

Looking for ways to earn reliable passive income in an ISA? Our writer explores the path to five-figure earnings.

Read more »

Front view of aircraft in flight.
Investing Articles

The Rolls-Royce share price has now fallen 15%. Time to consider buying?

The Rolls-Royce share price is experiencing some turbulence at the moment. Is this a buying opportunity or will there be…

Read more »

Night Takeoff Of The American Space Shuttle
Investing Articles

Should I buy Nasdaq stock Micron for my ISA after blowout Q2 earnings?

Nasdaq tech stock Micron is generating incredible revenue growth at the moment amid the AI boom. Yet it still looks…

Read more »

Hand flipping wooden cubes for change wording" Panic" to " Calm".
Investing Articles

Is it time to dump my shares ahead of an almighty stock market crash? Nah!

How should we cope with growing fears of a stock market crash? 'Keep Calm and Carry On' worked in 1939,…

Read more »