image
British American Tobacco p.l.c. BTI
Consumer Defensive - Tobacco - NYSE - UK
Watchlist
$ 39.745
2.09 %
$ 87.3 B
Market Cap
23.11
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one BTI stock under the worst case scenario is HIDDEN Compared to the current market price of 39.7 USD, British American Tobacco p.l.c. is HIDDEN

BTI Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one BTI stock under the base case scenario is HIDDEN Compared to the current market price of 39.7 USD, British American Tobacco p.l.c. is HIDDEN

BTI Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one BTI stock under the best case scenario is HIDDEN Compared to the current market price of 39.7 USD, British American Tobacco p.l.c. is HIDDEN

BTI Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart BTI

image
1M 0%
6M 10%
1Y 48%
3Y 22%
5Y 40%
All
FINANCIALS
25.9 B REVENUE
-5.19%
Growth Rates
1Year -5.19%
3Years 0.24%
5Years -0.01%
7Years 4.07%
10Years 6.35%
2.74 B OPERATING INCOME
117.37%
Growth Rates
1Year 117.37%
3Years -36.93%
5Years -23.46%
7Years -12.86%
10Years -5.92%
3.18 B NET INCOME
122.42%
Growth Rates
1Year 122.42%
3Years -22.38%
5Years -11.02%
7Years -29.70%
10Years 0.21%
10.1 B OPERATING CASH FLOW
-5.50%
Growth Rates
1Year -5.50%
3Years 1.38%
5Years 2.39%
7Years 9.55%
10Years 10.54%
1.38 B INVESTING CASH FLOW
564.53%
Growth Rates
1Year 564.53%
3Years 47.46%
5Years 32.94%
7Years 10.98%
10Years 17.29%
-10.6 B FINANCING CASH FLOW
-14.15%
Growth Rates
1Year -14.15%
3Years -6.71%
5Years -4.35%
7Years -8.06%
10Years -11.86%
12.3 B REVENUE
-10.85%
Growth Rates
1Year -5.19%
3Years 0.24%
5Years -0.01%
7Years 4.07%
10Years 6.35%
4.26 B OPERATING INCOME
119.63%
Growth Rates
1Year 117.37%
3Years -36.93%
5Years -23.46%
7Years -12.86%
10Years -5.92%
4.49 B NET INCOME
124.51%
Growth Rates
1Year 122.42%
3Years -22.38%
5Years -11.02%
7Years -29.70%
10Years 0.21%
3.16 B OPERATING CASH FLOW
-56.87%
Growth Rates
1Year -5.50%
3Years 1.38%
5Years 2.39%
7Years 9.55%
10Years 10.54%
2.7 B INVESTING CASH FLOW
900.59%
Growth Rates
1Year 564.53%
3Years 47.46%
5Years 32.94%
7Years 10.98%
10Years 17.29%
-3.36 B FINANCING CASH FLOW
46.62%
Growth Rates
1Year -14.15%
3Years -6.71%
5Years -4.35%
7Years -8.06%
10Years -11.86%
Balance Sheet British American Tobacco p.l.c.
image
Current Assets 14.3 B
Cash & Short-Term Investments 5.81 B
Receivables 0
Other Current Assets 8.48 B
Non-Current Assets 105 B
Long-Term Investments 1.54 B
PP&E 4.38 B
Other Non-Current Assets 98.7 B
Current Liabilities 18.7 B
Accounts Payable 9.55 B
Short-Term Debt 0
Other Current Liabilities 9.19 B
Non-Current Liabilities 50.2 B
Long-Term Debt 0
Other Non-Current Liabilities 50.2 B
EFFICIENCY
Earnings Waterfall British American Tobacco p.l.c.
image
Revenue 25.9 B
Cost Of Revenue 4.44 B
Gross Profit 21.4 B
Operating Expenses 18.7 B
Operating Income 2.74 B
Other Expenses -445 M
Net Income 3.18 B
RATIOS
82.85% GROSS MARGIN
82.85%
Averages
1Year 82.85%
3Years 82.52%
5Years 82.48%
7Years 82.34%
10Years 80.01%
10.58% OPERATING MARGIN
10.58%
Averages
1Year 10.58%
3Years -3.03%
5Years 15.16%
7Years 22.43%
10Years 27.02%
11.86% NET MARGIN
11.86%
Averages
1Year 11.86%
3Years -5.56%
5Years 6.92%
7Years 11.61%
10Years 34.02%
6.18% ROE
6.18%
Averages
1Year 6.18%
3Years -4.10%
5Years 1.61%
7Years 3.74%
10Years 23.24%
2.58% ROA
2.58%
Averages
1Year 2.58%
3Years -1.73%
5Years 0.88%
7Years 1.80%
10Years 6.45%
2.46% ROIC
2.46%
Averages
1Year 2.46%
3Years -3.06%
5Years 0.79%
7Years 2.21%
10Years 4.81%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis British American Tobacco p.l.c.
image
Net Income 3.18 B
Depreciation & Amortization 3.1 B
Capital Expenditures -608 M
Stock-Based Compensation 0
Change in Working Capital 5.78 B
Others 4.08 B
Free Cash Flow 9.52 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets British American Tobacco p.l.c.
image
BTI has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
0.00% DIVIDEND YIELD
0.739 USD DIVIDEND PER SHARE
5. COMPETITION

Philip Morris International Inc. operates as a tobacco company working to delivers a smoke-free future and evolving portfolio for the long-term to include products outside of the tobacco and nicotine sector.

image
153 USD
PM
Overvalued 3.66%

Universal Corporation processes and supplies leaf tobacco and plant-based ingredients worldwide. The company operates through two segments, Tobacco Operations and Ingredients Operations.

image
-132 USD
UVV
Overvalued 343.77%

Altria Group, Inc., through its subsidiaries, manufactures and sells smokeable and oral tobacco products in the United States. The company provides cigarettes primarily under the Marlboro brand; cigars and pipe tobacco principally under the Black & Mild brand; and moist smokeless tobacco products under the Copenhagen, Skoal, Red Seal, and Husky brands, as well as provides on! oral nicotine pouches.

image
-12.9 USD
MO
Overvalued 122.65%

Turning Point Brands, Inc., together with its subsidiaries, manufactures, markets, and distributes branded consumer products. The company operates through three segments: Zig-Zag Products, Stoker's Products, and NewGen Products.

image
57 USD
TPB
Overvalued 20.43%
6. Ownership
Insider Ownership British American Tobacco p.l.c.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
7. News
British American: Total Shareholder Yield Justifies Holding Despite Slow Growth British American Tobacco p.l.c.'s Q4 and FY 2024 earnings report indicates slow growth ahead due to various headwinds. But its total shareholder yield still makes it a solid hold. The stock's current dividend yield is about 7.8%. seekingalpha.com - 1 week ago
2 Glorious Dividends To Retire In Style, Yields +7.5% Inflation erodes purchasing power, and retirees must maintain their lifestyle during their golden years. We emphasize deep diversification and reinvesting a portion of collected dividends to combat inflation and ensure growing income for a secure retirement. We discuss our top picks with up to 10% yields. seekingalpha.com - 1 week ago
British American Tobacco: My Largest Traditional Stock, This Is Why British American Tobacco is my largest stock investment that lies outside the traditional income areas such as BDCs, REITs, and midstream players. After the full 2024 report, BTI has dropped by ~10%. As a result of this, the P/CF has decreased accordingly, reaching 6.6x. The yield has bounced back to ~7.7%. seekingalpha.com - 1 week ago
British American Tobacco: The Non Combustible Shift Still Isn't Sparking I downgraded my rating for British American Tobacco from a strong buy to a hold due to the slower than expected shift from combustibles to non-combustibles products. Combustibles still account for 80% of BAT's revenue, and I foresee a significant decline in volumes over the next decade, putting the current high dividend yield at risk. An 8% yield keeps investors in, but 10 year (dividend adjusted) returns underperform the S&P500 and peers like Philip Morris and Japan Tobacco. seekingalpha.com - 1 week ago
Fear Fades, Fortunes Rise: British American's 10% Earnings Plunge Is A Buying Beacon British American Tobacco's recent 10% drop presents a potential buying opportunity. Historical data shows 33% 12-month forward returns after such crashes. Despite negative headline growth, BTI's adjusted revenue grew 1.3% in 2024, and management remains confident in long-term growth targets of 3-5% sales and 4-6% EPS. BTI's current 8X PE ratio is historically undervalued, offering an attractive entry point for investors seeking long-term returns and a high yield near 8%. seekingalpha.com - 2 weeks ago
Interest Rates Not Going Any Lower in 2025: Grab These High-Yield 7% Dividend All-Stars Now Nine months ago, Wall Street pundits were certain that four interest-rate cuts of 25 basis points each would occur in 2025. 247wallst.com - 2 weeks ago
Why British American Tobacco Stock Plummeted Today British American Tobacco (BTI -7.32%) stock got hit with a big sell-off Thursday. The tobacco giant's share price closed out the day down 7.3%, despite gains of 1.04% for the S&P 500 index in the daily session. fool.com - 2 weeks ago
British American Tobacco p.l.c. (BTI) Q4 2024 Earnings Conference Call Transcript British American Tobacco p.l.c. (NYSE:BTI ) Q4 2024 Earnings Conference Call February 13, 2025 4:30 AM ET Company Participants Tadeu Marroco - CEO Soraya Benchikh - CFO Victoria Buxton - Group Head of IR Conference Call Participants Faham Baig - UBS Rashad Kawan - Morgan Stanley Gaurav Jain - Barclays Rey Wium - Anchor SB Damian McNeela - Deutsche Numis Richard Felton - Goldman Sachs Tadeu Marroco Good morning, everyone. seekingalpha.com - 2 weeks ago
British American Tobacco: Keep Calm, FY 2024 Results Were Not That Bad British American Tobacco p.l.c.'s FY 2024 results showed resilience in revenue growth despite challenges, with a 1.30% increase to £27.20 billion, driven by Total Smokeless. The tobacco market faces headwinds in 2025, notably from increased taxes in Bangladesh and Australia, impacting BTI's adjusted profit from operations by -2%. New Categories, especially Modern Oral, showed strong growth, but Vapour's potential is hindered by illicit trade, affecting BTI's future prospects. seekingalpha.com - 2 weeks ago
British American Tobacco tumbles 8% on mixed set of results British American Tobacco PLC (LSE:BATS) shares tumbled 8% despite seeming to be slightly better than expectations in terms of revenue and earnings.  Revenue for the year was down 5.2% to £25.9 billion, driven by the sale of businesses in Russia and Belarus the year before and currency headwinds, while organic revenue was up 1.3%. proactiveinvestors.co.uk - 2 weeks ago
Triple Crown Triumph: Three 6% Yielding Dividend Aristocrats For Turbulent Trade Times Market timing is ineffective. A diversified, long-term investment strategy with asset allocation is crucial for consistent returns and peace of mind. Low-volatility, high-yield dividend aristocrats like Enbridge, British American Tobacco, and Realty Income offer stable 6.3% income and market-beating returns with a 39% downside in falling markets. Combining these three aristocrats results in a portfolio with low correlation, high returns, and 50% lower volatility than the S&P 500. seekingalpha.com - 2 weeks ago
5 Relatively Secure And Cheap Dividend Stocks, Yields Upto 8% (February 2025) This article is part of our monthly series where we highlight five large-cap, relatively safe, dividend-paying companies offering significant discounts to their historical norms. We go over our filtering process to select just five conservative DGI stocks from more than 7,500 companies that are traded on U.S. exchanges, including OTC networks. In addition to the primary list that yields about 3.67%, we present two other groups of five DGI stocks each, from moderate to high yields of up to 8%. seekingalpha.com - 1 month ago
8. Profile Summary

British American Tobacco p.l.c. BTI

image
COUNTRY UK
INDUSTRY Tobacco
MARKET CAP $ 87.3 B
Dividend Yield 0.00%
Description British American Tobacco p.l.c. provides tobacco and nicotine products to consumers in the Americas, Europe, the Asia-Pacific, the Middle East, Africa, and the United States. It offers vapour, heated, and modern oral nicotine products; combustible cigarettes; and traditional oral products, such as snus and moist snuff. The company provides its products under the Vuse, glo, Velo, Grizzly, Kodiak, Dunhill, Kent, Lucky Strike, Pall Mall, Rothmans, Newport, Natural American Spirit, and Camel brands. The company distributes its products to retail outlets. British American Tobacco p.l.c. was founded in 1902 and is based in London, the United Kingdom.
Contact Globe House, London, WC2R 2PG https://www.bat.com
IPO Date April 14, 1980
Employees 48989
Officers Mr. Tadeu Luiz Marroco Chief Executive Officer, Member of Management Board & Executive Director Mr. Paul McCrory Director of Corporate & Regulatory Affairs and Member of Management Board Mr. David Waterfield Member of Management Board Mr. Jerome B. Abelman Director of Legal, General Counsel & Member of Management Board Mr. Mihovil Dijanosic Regional Director of Asia-Pacific, Middle East & Africa and Member of Management Board Mr. Zafar Aslam Khan Member of the Management Board & Director of Operations Mr. Syed Javed Iqbal Director of Digital & Information and Member of Management Board Mr. James Barrett Director of Business Development & Member of Management Board Mr. Kingsley Wheaton Chief Corporate Officer & Member of Management Board Mr. Johan Vandermeulen Chief Operating Officer & Member of Management Board