BP.L
BP PLC
Price:  
383.7 
GBP
Volume:  
33,962,476
United Kingdom | Oil, Gas & Consumable Fuels

BP.L DCF Valuation - Growth Exit 5Y

-1.9 %
Upside

What is the DCF valuation of BP.L?

The Discounted Cash Flow (DCF) valuation of BP PLC (BP.L) is 376.29 GBP. With the latest stock price at 383.70 GBP, the upside of BP PLC based on DCF is -1.9%.

Is BP.L a buy or a sell?

Based on the latest price of 383.70 GBP and our DCF valuation, BP PLC (BP.L) is a sell. Selling BP.L stocks now will result in a potential gain of 1.9%.

Range Selected
WACC / Discount Rate6.8% - 8.4%7.6%
Long-term Growth Rate 2.5% - 4.5%3.5%
Fair Price221.73 - 774.36376.29
Upside-42.2% - 101.8%-1.9%
383.70 GBP
Stock Price
376.29 GBP
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

BP.L DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue189,185187,109191,251191,105196,064206,460
% Growth
10%-1%2%0%3%5%
Cost of goods sold(142,273)(140,712)(143,827)(143,717)(147,446)(155,264)
% of Revenue75%75%75%75%75%75%
Selling, G&A expenses(16,417)(16,237)(16,596)(16,584)(17,014)(17,916)
% of Revenue9%9%9%9%9%9%
Research & Development(974)(963)(985)(984)(1,009)(1,063)
% of Revenue1%1%1%1%1%1%
Net interest & other expenses(22,739)(22,489)(22,987)(22,970)(23,566)(24,815)
% of Revenue12%12%12%12%12%12%
Tax expense(5,869)(1,274)(1,303)(1,302)(1,335)(1,406)
Tax rate87%19%19%19%19%19%
Net profit9135,4335,5535,5495,6935,995
% Margin0%3%3%3%3%3%