As of 2025-05-21, the Intrinsic Value of British American Tobacco PLC (BATS.L) is 2,112.66 GBP. This BATS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,288.00 GBP, the upside of British American Tobacco PLC is -35.70%.
The range of the Intrinsic Value is 831.85 - 7,283.37 GBP
Based on its market price of 3,288.00 GBP and our intrinsic valuation, British American Tobacco PLC (BATS.L) is overvalued by 35.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 831.85 - 7,283.37 | 2,112.66 | -35.7% |
| DCF (Growth 10y) | 952.98 - 6,987.34 | 2,162.96 | -34.2% |
| DCF (EBITDA 5y) | 112.49 - 565.81 | 284.09 | -91.4% |
| DCF (EBITDA 10y) | 421.33 - 1,057.26 | 674.71 | -79.5% |
| Fair Value | 724.90 - 724.90 | 724.90 | -77.95% |
| P/E | 1,316.15 - 1,716.57 | 1,492.10 | -54.6% |
| EV/EBITDA | 27.67 - 565.45 | 211.03 | -93.6% |
| EPV | 10,307.12 - 15,996.62 | 13,151.87 | 300.0% |
| DDM - Stable | 1,466.43 - 4,681.01 | 3,073.72 | -6.5% |
| DDM - Multi | 2,390.54 - 5,013.72 | 3,148.89 | -4.2% |
| Market Cap (mil) | 69,578.68 |
| Beta | 0.39 |
| Outstanding shares (mil) | 21.16 |
| Enterprise Value (mil) | 101,231.68 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.85% |
| Cost of Debt | 6.67% |
| WACC | 6.87% |