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

Three signposts pointing in different directions, with 'Buy' 'Sell' and 'Hold' on
Investing Articles

What are the ‘best’ stocks to buy with £500 in 2026?

Zaven Boyrazian explores 21 UK shares that the analyst team at Peel Hunt has highlighted as potentially the best growth…

Read more »

Friends at the bay near the village of Diabaig on the side of Loch Torridon in Wester Ross, Scotland. They are taking a break from their bike ride to relax and chat. They are laughing together.
Investing Articles

How much should a 40-year-old put in an ISA to earn a £2k monthly passive income at 65? 

Keen to build a lifelong passive income from a portfolio of FTSE 100 shares, entirely free of tax? Harvey Jones…

Read more »

ISA coins
Investing Articles

Stocks and Shares ISA in the red? This FTSE stock could help fix that

With the right choices, a Stocks and Shares ISA can be turned from a loss to a profit in 2026.…

Read more »

Mature Caucasian woman sat at a table with coffee and laptop while making notes on paper
Investing Articles

What £5 a day invested in a SIPP could be worth at retirement

Could investors swap their daily coffee order for a sizeable SIPP portfolio at retirement age? Ken Hall thinks there’s a…

Read more »

Businessman hand stacking money coins with virtual percentage icons
Investing Articles

How to use an ISA to target a £100-a-week second income

Many investors dream of a steady second income and financial freedom. Ken Hall looks at what it takes to turn…

Read more »

Investing Articles

Down 15% with a P/E below 9. What on earth should I do about Barclays shares?

Harvey Jones was hoping to buy Barclays shares but feared they were too expensive. That's no longer an excuse following…

Read more »

Young mixed-race couple sat on the beach looking out over the sea
Investing Articles

Looking for a £750 monthly passive income? Here’s how much it takes

The idea of buying dividend shares for their passive income potential can sound promising. How might the nuts and bolts…

Read more »

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

£20,000 in this ISA portfolio would generate £1,400 in passive income

Ben McPoland presents a ready-made Stocks and Shares ISA portfolio containing five UK names that as a group currently yield…

Read more »