We have some exciting news to share! The Motley Fool UK has now become The Twelfth Magpie -- an independent, UK-owned company, led by our long-serving UK management team — Mark Rogers, Chris Nials and Heather Adlington. In practical terms, it’s the same team you know, now fully focused on serving our UK readers and members.

Just as importantly, our approach remains unchanged: long-term, jargon-free, and on your side. This site is our new home, and there will be extra tweaks made across the coming few days as we settle in. So if anything looks a little off, please bear with us!

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.

This Model Suggests GlaxoSmithKline plc Could Deliver An 11% Annual Return

Roland Head explains why pharma giant GlaxoSmithKline plc (LON:GSK) could deliver an 11% annual return.

You’re reading a free article with opinions that may differ from The Twelfth Magpie’s Premium Investing Services. Become a member today to get instant access to our top analyst recommendations, in-depth research, investing resources, and more. Learn more, and get a free 'Best Buy Now' stock!.

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 the UK’s largest pharmaceutical firm, GlaxoSmithKline (LSE: GSK) (NYSE: GSK.US), for example. The firm’s 4.7% prospective yield is attractive, but, 4.7% is substantially less than the long-term average total return from UK equities, which is about 8%.

Should you buy Rolls Royce shares today?

Before you decide, please take a moment to review this report first. Despite ongoing uncertainties from US tariffs to global conflicts, Mark Rogers and his team believe many UK shares still trade at substantial discounts, offering savvy investors plenty of potential opportunities to learn about.

That’s why this could be an ideal time to secure this valuable research – Mark’s analysts have scoured the markets to reveal 5 of his favourite long-term ‘Buys’. Please, don’t make any big decisions before seeing them.

Total return is made up of dividend yield and share price growth combined — but Glaxo shares are already up by 23% this year, and the firm is facing corruption allegations in China that triggered a 9% fall in Asian sales during the third quarter. Can Glaxo overcome these headwinds to deliver capital growth?

What will Glaxo’s total return be?

Looking ahead, I need to know the expected total return from my Glaxo 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

Rather than guess at future growth rates, I usually average dividend growth between 2009 and the current year’s forecast payout, to provide a more reliable guide to the underlying trend. Here’s how this formula looks for Glaxo:

(77.8 ÷ 1645) + 0.063 = 0.110 x 100 = 11.0%

My model suggests that Glaxo shares could deliver a 11% total return over the next few years, 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 cash that’s left after capital expenditure and tax costs.

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

In Glaxo’s case, the firm’s 2012 free cash flow of £1,744m was insufficient to cover its £3,814m dividend payments, but this is the exception — from 2011 back to at least 2007, Glaxo’s dividend has been amply covered by free cash flow.

> Roland owns shares in GlaxoSmithKline.

More on Investing Articles

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

Just Released: Our Top Value Stock For ISAs In June 2026 [PREMIUM PICKS]

We've just named our top value stock for June 2026 with 31 years of dividend growth under its belt, still…

Read more »

Hand is turning a dice and changes the direction of an arrow symbolizing that the value of an ETF (Exchange Traded Fund) is going up (or vice versa)
Investing Articles

3 top ETFs to consider for a Stocks and Shares ISA in June

A couple of well-chosen ETFs can really boost an ISA portfolio's performance. Here, our writer names a trio that are…

Read more »

Woman riding her old fashioned bicycle along the Beach Esplanade at Aberdeen, Scotland.
Investing Articles

How to invest £20k in 3 FTSE 100 stocks to get a stunning 7% dividend yield

Harvey Jones picks out some FTSE 100 income stocks that together could deliver a combined yield of more than 7%,…

Read more »

Night Takeoff Of The American Space Shuttle
Investing Articles

Tempted by SpaceX? Is it worth considering Scottish Mortgage shares instead?

Ahead of the SpaceX IPO, James Beard discusses whether it’s time to consider an alternative strategy by taking a stake…

Read more »

A rear view of a female in a bright yellow coat walking along the historic street known as The Shambles in York, UK which is a popular tourist destination in this Yorkshire city.
Investing Articles

Will we see a catastrophic stock market crash this year?

The stock market's near record highs, but one overlooked FTSE 100 giant's still trading well below its peak and analysts…

Read more »

Young Woman Drives Car With Dog in Back Seat
Investing Articles

Should I buy this dirt cheap stock to start earning passive income?

A beaten-up retailer may be turning the corner, but can this cheap petcare stock really become a serious passive income…

Read more »

Santa Clara offices of NVIDIA
Investing Articles

Nvidia is under-appreciated: I’m buying the stock near $215

Relative to other chip stocks, Nvidia is underperforming in 2026. Edward Sheldon believes it lagging behind has created an opportunity.

Read more »

Jumbo jet preparing to take off on a runway at sunset
Investing Articles

The Rolls-Royce share price: have we seen the peak?

The Rolls-Royce share price has already delivered a huge multi-year rally, but investors are now starting to ask whether the…

Read more »