image
British American Tobacco p.l.c. BTI
Consumer Defensive - Tobacco - NYSE - UK
Watchlist
$ 42.8
0.425 %
$ 93.9 B
Market Cap
23.64
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one BTI stock under the worst case scenario is HIDDEN Compared to the current market price of 42.8 USD, British American Tobacco p.l.c. is HIDDEN

BTI Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one BTI stock under the base case scenario is HIDDEN Compared to the current market price of 42.8 USD, British American Tobacco p.l.c. is HIDDEN

BTI Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one BTI stock under the best case scenario is HIDDEN Compared to the current market price of 42.8 USD, British American Tobacco p.l.c. is HIDDEN

BTI Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart BTI

image
1M 4%
6M 27%
1Y 56.0%
3Y 31%
5Y 70%
All
$43.0$43.0$42.0$42.0$41.0$41.0$40.0$40.0$39.0$39.0$38.0$38.0$37.0$37.0$36.0$36.0$35.0$35.0$34.0$34.0$33.0$33.0Nov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 Apr
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
4.89 %7.14 %3.68 %83.00 %Total Assets$118.9b
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
13.86 %13.34 %72.80 %Total Liabilities$68.9b
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
30b30b25b25b20b20b15b15b10b10b5b5b0026b(4b)21b(19b)3b445m3bRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
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
12b12b10b10b8b8b6b6b4b4b2b2b0020162016201720172018201820192019202020202021202120222022202320232024202420252025
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
Q1
Q2
Q3
Q4
4.000004.000003.500003.500003.000003.000002.500002.500002.000002.000001.500001.500001.000001.000000.500000.500000.000000.000001.5531.45951.47710.6790.6740.67710.74620.7350.7010.743060.749070.67920.6740.743060.739070.7720.67450.7380.6770.746190.746190.73540.73540.700610.700610.743060.5863.590.67923.490.67923.640.6742.770.6742.090.6772.100.6772.160.746192.220.740412.140.700612.140.743062.240.739070.740.739070.742015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 4
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
7. News
Investors Are Buying High-Yield Stocks Hand-Over-Fist: 5 Favorites That Yield 7% or More Investors love dividend stocks, especially the high-yield variety, because they offer a significant income stream and have massive total return potential. 247wallst.com - 1 week ago
3 High-Yielding Dividend Stocks That Should Pay You Forever Holding shares of strong companies that pay consistent dividends can help you preserve and grow your savings. Three Motley Fool contributors recently selected their favorite high-yield dividend stocks to buy now. fool.com - 1 week ago
If You Like Schwab's SCHD, You Can't Miss These Stocks With Even Higher Yields The Schwab U.S. Dividend Equity ETF (NYSEARCA:SCHD) has a reputation for being the go-to choice for income-focused investors who want both quality and yield. 247wallst.com - 2 weeks ago
Back Up The Truck With These 3 High-Yielding SWANs Investing in quality dividend-growth stocks like Realty Income, Scotiabank, and British American Tobacco provides reliable income and reduces the stress of market volatility. These stocks offer an average dividend yield of 6.4% with strong credit ratings, and are undervalued by 12% to 18% based on fair value estimates. Each company has a robust financial foundation with well-covered dividends and growth potential, aiming for mid-teens annual total returns through 2027. seekingalpha.com - 2 weeks ago
3 Stocks That Could Be Easy Wealth Builders Over the past few weeks, the stock market's wild volatility reminded everyone that investing isn't always easy. It's fun when stocks go up and up, but downturns do happen. fool.com - 2 weeks ago
3 No-Brainer Dividend Stocks to Buy With $2,000 Right Now Many stocks crumbled during the past few months as the Trump administration's on-and-off tariffs rattled the markets. The uncertainty regarding those policies broadly drove more investors toward safe assets like cash, CDs, and T-bills. fool.com - 2 weeks ago
5 Reasons To Buy British American Tobacco In stark contrast with the broader stock markets, British American Tobacco (BAT) has made gains in 2025 so far. From a big picture perspective, the safety of defensives at this time of macroeconomic uncertainty, along with the assured returns reflected in its healthy dividend yield work in its favour. Additionally, the company's fundamentals look good. Not only has it effectively met the risk to profits from litigation settlement, its new categories segment is growing too. seekingalpha.com - 2 weeks ago
Wall Street Loves 4 Ultra-High-Yield Stocks You Can Hold for Decades Investors love dividend stocks, especially the ultra-high-yield variety because they offer a significant income stream and have massive total return potential. 247wallst.com - 2 weeks ago
Dividend Harvesting Portfolio Week 214: $21,400 Allocated, $2,152.32 In Projected Dividends Liberation Day saw markets plummet due to reciprocal tariffs, with the S&P 500 and Nasdaq falling by approximately 7.9%, erasing last year's gains. Despite the market's knee-jerk reaction, I believe there isn't enough data to support the rapid descent in equities and remain optimistic. The Dividend Harvesting Portfolio experienced its largest weekly loss but continues to generate significant dividend income, reinforcing my confidence in its long-term strategy. seekingalpha.com - 3 weeks ago
5 Tariff Sell-Off Casualties That Now Pay 7% and Higher Dividends Investors love dividend stocks, especially high-yield varieties, because they offer a significant income stream and have substantial total return potential. 247wallst.com - 3 weeks ago
3 Monster Stocks to Hold for the Next 3 Years A new set of U.S. import taxes has riled global markets and led to a steep sell-off on Wall Street. Investors are, understandably, running for cover. fool.com - 3 weeks ago
Got $1,000? 3 Stocks to Buy Now While They're on Sale. These are scary times to be sure. The Nasdaq Composite entered bear market territory, while a bunch of individual stocks have fallen more than the requisite 20%. fool.com - 3 weeks ago
8. Profile Summary

British American Tobacco p.l.c. BTI

image
COUNTRY UK
INDUSTRY Tobacco
MARKET CAP $ 93.9 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. Kingsley Wheaton Chief Corporate Officer & Member of Management Board Ms. Soraya Benchikh Chief Financial Officer, Member of Management Board & Executive Director Mr. James Barrett Director of Business Development & Member of Management Board Mr. Tadeu Luiz Marroco Chief Executive Officer, Member of Management Board & Executive Director Mr. Johan Vandermeulen Chief Operating Officer & Member of Management Board Mr. Jerome B. Abelman Director of Legal, General Counsel & Member of Management Board Mr. Paul McCrory Director of Corporate & Regulatory Affairs and Member of Management Board Mr. Mihovil Dijanosic Regional Director of Asia-Pacific, Middle East & Africa and Member of Management Board Mr. Luciano Comin CMO & Member of Management Board Mr. David Waterfield Member of Management Board