As of 2025-06-01, the Intrinsic Value of British American Tobacco (Malaysia) Bhd (BAT.KL) is 7.14 MYR. This BAT.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.85 MYR, the upside of British American Tobacco (Malaysia) Bhd is 22.10%.
The range of the Intrinsic Value is 4.89 - 12.33 MYR
Based on its market price of 5.85 MYR and our intrinsic valuation, British American Tobacco (Malaysia) Bhd (BAT.KL) is undervalued by 22.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.89 - 12.33 | 7.14 | 22.1% |
| DCF (Growth 10y) | 5.03 - 11.62 | 7.06 | 20.7% |
| DCF (EBITDA 5y) | 4.73 - 6.36 | 5.59 | -4.4% |
| DCF (EBITDA 10y) | 5.09 - 7.39 | 6.20 | 5.9% |
| Fair Value | 3.21 - 3.21 | 3.21 | -45.18% |
| P/E | 5.88 - 8.61 | 7.17 | 22.5% |
| EV/EBITDA | 4.92 - 7.11 | 5.93 | 1.4% |
| EPV | 5.90 - 9.85 | 7.87 | 34.5% |
| DDM - Stable | 3.54 - 10.19 | 6.86 | 17.3% |
| DDM - Multi | 4.31 - 8.60 | 5.64 | -3.6% |
| Market Cap (mil) | 1,670.35 |
| Beta | 0.68 |
| Outstanding shares (mil) | 285.53 |
| Enterprise Value (mil) | 2,230.74 |
| Market risk premium | 6.85% |
| Cost of Equity | 11.18% |
| Cost of Debt | 5.00% |
| WACC | 9.20% |