As of 2025-05-22, the Intrinsic Value of BT Group PLC (BT.A.L) is 238.95 GBP. This BT.A.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 169.25 GBP, the upside of BT Group PLC is 41.20%.
The range of the Intrinsic Value is 87.16 - 722.43 GBP
Based on its market price of 169.25 GBP and our intrinsic valuation, BT Group PLC (BT.A.L) is undervalued by 41.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 87.16 - 722.43 | 238.95 | 41.2% |
| DCF (Growth 10y) | 76.49 - 605.56 | 203.85 | 20.4% |
| DCF (EBITDA 5y) | 71.11 - 141.02 | 97.15 | -42.6% |
| DCF (EBITDA 10y) | 86.05 - 173.24 | 120.41 | -28.9% |
| Fair Value | 39.39 - 39.39 | 39.39 | -76.73% |
| P/E | 120.20 - 167.49 | 152.56 | -9.9% |
| EV/EBITDA | 157.63 - 286.16 | 226.98 | 34.1% |
| EPV | 718.61 - 1,083.80 | 901.21 | 432.5% |
| DDM - Stable | 61.52 - 170.67 | 116.10 | -31.4% |
| DDM - Multi | 92.40 - 179.86 | 120.23 | -29.0% |
| Market Cap (mil) | 16,455.94 |
| Beta | 0.78 |
| Outstanding shares (mil) | 97.23 |
| Enterprise Value (mil) | 39,773.94 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.56% |
| Cost of Debt | 4.87% |
| WACC | 5.64% |