image
Consumer Defensive - Tobacco - NYSE - UK
$ 44.45
1.85 %
$ 97.5 B
Market Cap
24.62
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one BTI stock under the worst case scenario is HIDDEN Compared to the current market price of 44.5 USD, British American Tobacco p.l.c. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one BTI stock under the base case scenario is HIDDEN Compared to the current market price of 44.5 USD, British American Tobacco p.l.c. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one BTI stock under the best case scenario is HIDDEN Compared to the current market price of 44.5 USD, British American Tobacco p.l.c. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart BTI

image
$46.0$46.0$44.0$44.0$42.0$42.0$40.0$40.0$38.0$38.0$36.0$36.0$34.0$34.0$32.0$32.015 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '25
FINANCIALS
25.9 B REVENUE
-5.19%
2.74 B OPERATING INCOME
117.37%
3.18 B NET INCOME
122.42%
10.1 B OPERATING CASH FLOW
-5.50%
1.38 B INVESTING CASH FLOW
564.53%
-10.6 B FINANCING CASH FLOW
-14.15%
12.3 B REVENUE
-10.85%
4.26 B OPERATING INCOME
119.63%
4.49 B NET INCOME
124.51%
3.16 B OPERATING CASH FLOW
-56.87%
2.7 B INVESTING CASH FLOW
900.59%
-3.36 B FINANCING CASH FLOW
46.62%
Balance Sheet British American Tobacco p.l.c.
image
Current Assets 14.3 B
Cash & Short-Term Investments 5.81 B
Receivables 3.6 B
Other Current Assets 4.88 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 %3.03 %4.10 %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%
10.58% OPERATING MARGIN
10.58%
11.86% NET MARGIN
11.86%
6.18% ROE
6.18%
2.58% ROA
2.58%
2.46% ROIC
2.46%
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
4.11% 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
1 Ultra-High-Yield Dividend Stock to Buy Hand Over Fist Right Now as Trump's Tariff Storm Continues to Cast Shade on the Market It's been one month since President Donald Trump's "Liberation Day" announcement, which featured a wave of tariff policies targeting just about every country around the world. During this time period, the S&P 500, Nasdaq Composite, and Dow Jones Industrial Average each plummeted by as much as 11%. fool.com - 1 week ago
Final Trade: BTI, CRWD, VLO The final trades of the day with CNBC's Melissa Lee and the Fast Money traders. youtube.com - 2 weeks ago
5 Relatively Secure And Cheap Dividend Stocks, Yields Up To 9% (May 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 3.74%, we present two other groups of five DGI stocks each, from moderate to high yields of up to 9%. seekingalpha.com - 2 weeks ago
9 Dividend Aristocrats Potentially Set To Soar, No Matter What Happens Next I'm going on a 2-week vacation with my family for my sister's wedding, so I've prepared a comprehensive article with three types of dividend aristocrat recommendations for whateveriscomingnext. Low-volatility aristocrats offer a 3.4% yield, a 46% downside capture ratio, and 52% less volatility than the S&P, making them ideal for addressing recession concerns while still providing a 23% return. High-yield aristocrats offer a 7% average yield with 11%-12% long-term return potential, providing low-risk income regardless of market or economic conditions. seekingalpha.com - 2 weeks ago
Meet This Monster Dividend Stock That Continues to Crush the Market in 2025 The stock market has switched gears in 2025. Growth stocks that were crushing it in 2023 and 2024 have gone south, while steady value stocks with dividend payments have outperformed the broad market indices. fool.com - 2 weeks ago
Could Buying British American Tobacco Stock Today Set You Up for Life? The big draw with British American Tobacco (BTI -0.51%) today is its huge 7% dividend yield. That's nearly three times the consumer staples average yield of 2.5%. fool.com - 2 weeks ago
Dividend Harvesting Portfolio Week 217: $21,700 Allocated, $2,179.74 In Projected Dividends Alphabet's strong earnings and $75 billion capex reaffirmation set a bullish tone for big tech, boosting market confidence and economic outlook. The Dividend Harvesting Portfolio rose 2.46%, reaching a balance of $26,353.05, with a 21.44% return on invested capital and $2,179.74 in forward dividend income. Added to positions in Starwood Property Trust, Pfizer, and started a new position in Schlumberger, focusing on undervalued stocks with strong long-term potential. seekingalpha.com - 2 weeks ago
Want Safe Dividend Income in 2025 and Beyond? Invest in the Following 3 Ultra-High-Yield Stocks. Are you looking for more income from your portfolio? Even with bond yields still near multiyear highs, plenty of dividend stocks are worth considering. fool.com - 2 weeks ago
British American Tobacco: Accelerating NGP Growth Could Lead To A Re-Rating British American Tobacco is poised for accelerating NGP growth with innovations like Velo Plus, Glo Hilo, and Vuse Ultra. Velo Plus, a synthetic nicotine pouch, is gaining traction in the US market, potentially driving significant growth in the modern oral segment. Glo Hilo and Vuse Ultra are set for global launches, promising accelerated growth in the years ahead. seekingalpha.com - 2 weeks ago
Is British American Tobacco Stock a Long-Term Buy? Tobacco stocks aren't for everyone. The fact that they deal in vices and sell addictive products is off-putting to some, while others skip over them in favor of faster-growing businesses. fool.com - 3 weeks ago
Miss Out On The Philip Morris Surge? British American Tobacco Offers A Compelling Opportunity Philip Morris's stock surged over 41.50% in 2025, driven by the success of its innovative nicotine pouch product, Zyn, which received FDA marketing approval. British American Tobacco's VELO Plus, a Zyn competitor, offers synthetic nicotine, improved pouches, and competitive pricing, capturing 5.4% market share within 12 weeks of launch. BAT trades at a lower valuation compared to Philip Morris and Altria, with a P/E ratio of 9.34x and a 7.05% dividend yield, making it an attractive buy. seekingalpha.com - 3 weeks ago
British American Tobacco: Lagging In Smoke-Free But Cheap Enough To Make Up For It The US nicotine market is rapidly shifting to non-combustible products, with Philip Morris leading through Zyn and British American Tobacco focusing on Velo and Vuse. BTI's US business is crucial, making up half of their global operating profits, while they face challenges from illicit vape products and a sputtering start in nicotine pouches. BAT's strong cash generation and dividend yield of 7% highlight its financial health, despite near-term revenue growth challenges and regulatory risks. seekingalpha.com - 3 weeks ago
8. Profile Summary

British American Tobacco p.l.c. BTI

image
COUNTRY UK
INDUSTRY Tobacco
MARKET CAP $ 97.5 B
Dividend Yield 4.11%
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 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. David Waterfield Member of Management Board Mr. Luciano Comin CMO & Member of Management Board Mr. Tadeu Luiz Marroco Chief Executive Officer, Member of Management Board & Executive Director Ms. Soraya Benchikh Chief Financial Officer, Member of Management Board & Executive Director Mr. James Barrett Director of Business Development & Member of Management Board