DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

British American Tobacco p.l.c. (BTI)

Consumer Defensive | Tobacco

Today's Price

$55.74

Today's Fair Value

$30.34 -45.57%

Margin of Safety

-83.72%

Projected Value (5Y)

$48.87 -12.33%

Dividends Paid (5Y)

$17.29

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 6.05% | CAGR (5y): -8.46%

Diluted Shares Growth Rate

Regression: -0.24% | CAGR (5y): -0.59%

Dividend Growth Rate

Regression: 3.03% | CAGR (5y): 2.25%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 8.89x)

Discount Rate