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

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

GB | Consumer Defensive | Tobacco | NYSE
British American Tobacco p.l.c. (BTI) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

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

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Streamline your analysis and boost precision with our [BTI] DCF Calculator! Utilizing up-to-date data from British American Tobacco p.l.c. and customizable assumptions, this tool empowers you to forecast, analyze, and value [Company] just like a seasoned investor.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 32,562.4 32,435.3 32,319.5 34,799.7 34,331.6 34,810.7 35,296.4 35,789.0 36,288.4 36,794.8
Revenue Growth, % 0 -0.39031 -0.35692 7.67 -1.35 1.4 1.4 1.4 1.4 1.4
EBITDA 13,864.5 14,718.9 14,688.7 15,467.7 11,106.2 14,634.7 14,838.9 15,046.0 15,255.9 15,468.8
EBITDA, % 42.58 45.38 45.45 44.45 32.35 42.04 42.04 42.04 42.04 42.04
Depreciation 1,171.5 1,049.5 1,194.2 1,335.1 30,200.5 7,124.5 7,223.9 7,324.7 7,426.9 7,530.5
Depreciation, % 3.6 3.24 3.69 3.84 87.97 20.47 20.47 20.47 20.47 20.47
EBIT 12,693.0 13,669.5 13,494.6 14,132.6 -19,094.2 7,510.2 7,615.0 7,721.3 7,829.0 7,938.3
EBIT, % 38.98 42.14 41.75 40.61 -55.62 21.57 21.57 21.57 21.57 21.57
Total Cash 3,333.4 4,254.5 4,108.5 5,064.9 6,618.9 4,866.5 4,934.4 5,003.3 5,073.1 5,143.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 4,239.4 3,476.8 3,772.5 3,283.0 3,632.9
Account Receivables, % 13.02 10.72 11.67 9.43 10.58
Inventories 7,668.4 7,547.6 6,642.8 7,136.1 6,213.7 7,378.4 7,481.3 7,585.7 7,691.6 7,798.9
Inventories, % 23.55 23.27 20.55 20.51 18.1 21.2 21.2 21.2 21.2 21.2
Accounts Payable 4,345.1 4,683.6 4,936.5 2,343.1 2,148.0 3,902.1 3,956.5 4,011.8 4,067.7 4,124.5
Accounts Payable, % 13.34 14.44 15.27 6.73 6.26 11.21 11.21 11.21 11.21 11.21
Capital Expenditure -835.5 -643.0 -663.2 -658.1 -578.8 -708.6 -718.5 -728.5 -738.7 -749.0
Capital Expenditure, % -2.57 -1.98 -2.05 -1.89 -1.69 -2.04 -2.04 -2.04 -2.04 -2.04
Tax Rate, % 15.79 15.79 15.79 15.79 15.79 15.79 15.79 15.79 15.79 15.79
EBITAT 9,150.8 10,088.2 10,016.0 10,103.8 -16,079.2 5,645.0 5,723.7 5,803.6 5,884.6 5,966.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 1,924.0 11,716.5 11,409.0 8,183.5 13,919.9 12,424.3 12,126.8 12,296.0 12,467.6 12,641.6
WACC, % 4.89 4.92 4.93 4.88 5.11 4.95 4.95 4.95 4.95 4.95
PV UFCF
SUM PV UFCF 53,692.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 12,894
Terminal Value 437,332
Present Terminal Value 343,504
Enterprise Value 397,197
Net Debt 47,021
Equity Value 350,176
Diluted Shares Outstanding, MM 2,229
Equity Value Per Share 157.10

What You Will Get

  • Pre-Filled Financial Model: British American Tobacco’s actual data enables precise DCF valuation.
  • Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
  • Instant Calculations: Automatic updates ensure you see results as you make changes.
  • Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
  • Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.

Key Features

  • Comprehensive Financial Data: Gain access to reliable pre-loaded historical figures and future forecasts for British American Tobacco p.l.c. (BTI).
  • Adjustable Forecast Parameters: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic recalculations for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Intuitive charts and summaries to help visualize your valuation outcomes.
  • Designed for All Levels: A straightforward, user-friendly layout suitable for investors, CFOs, and consultants alike.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based BTI DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates British American Tobacco’s intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis.

Why Choose This Calculator?

  • User-Friendly Interface: Tailored for both novices and seasoned users.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Feedback: Observe immediate changes to British American Tobacco’s valuation as you modify inputs.
  • Preloaded Data: Comes equipped with British American Tobacco’s actual financial metrics for swift evaluations.
  • Relied Upon by Experts: Utilized by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Investors: Evaluate British American Tobacco’s valuation before making stock trades.
  • CFOs and Financial Analysts: Enhance valuation methodologies and validate financial forecasts.
  • Startup Founders: Gain insights into how leading companies like British American Tobacco are appraised.
  • Consultants: Create detailed valuation reports for client engagements.
  • Students and Educators: Utilize real-world examples to learn and teach valuation strategies.

What the Template Contains

  • Historical Data: Includes British American Tobacco’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate British American Tobacco’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of British American Tobacco’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.