As of 2024-12-14, the Intrinsic Value of BT Group PLC (BT.A.L) is
182.69 GBP. This BT.A.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 151.25 GBP, the upside of BT Group PLC is
20.80%.
The range of the Intrinsic Value is 94.56 - 345.12 GBP
182.69 GBP
Intrinsic Value
BT.A.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
94.56 - 345.12 |
182.69 |
20.8% |
| DCF (Growth 10y) |
84.74 - 302.00 |
161.53 |
6.8% |
| DCF (EBITDA 5y) |
76.04 - 201.25 |
118.96 |
-21.3% |
| DCF (EBITDA 10y) |
91.56 - 222.98 |
138.36 |
-8.5% |
| Fair Value |
43.71 - 43.71 |
43.71 |
-71.10% |
| P/E |
105.78 - 142.32 |
122.98 |
-18.7% |
| EV/EBITDA |
146.91 - 310.69 |
242.54 |
60.4% |
| EPV |
785.18 - 1,137.99 |
961.59 |
535.8% |
| DDM - Stable |
70.76 - 146.78 |
108.77 |
-28.1% |
| DDM - Multi |
94.60 - 145.34 |
114.06 |
-24.6% |
BT.A.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
14,793.20 |
| Beta |
0.80 |
| Outstanding shares (mil) |
97.81 |
| Enterprise Value (mil) |
37,860.20 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.00% |
| Cost of Debt |
4.87% |
| WACC |
5.32% |