British American Tobacco p.l.c.
Bear Case (25th pct.)
-4.9% vs price
Base Case (Median)
25.8% vs price
Bull Case (75th pct.)
86.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $168.17 | 180.7% | High (40%) |
| PE Comparable | $89.06 | 48.7% | Medium (25%) |
| Growth Trajectory DCF | $75.39 | 25.8% | Medium (20%) |
| Graham Number | $48.90 | -18.4% | High (80%) |
| EV/EBITDA | $65.04 | 8.6% | Medium (20%) |
| EV/FCF | $134.18 | 124.0% | Medium (20%) |
| Earnings Power Value | $-11.47 | -119.2% | High (70%) |
Based on 7 out of 8 methods, BTAFF appears fairly valued at the current price of $59.91. The base case fair value of $75.39 implies 25.8% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.