AlphaMadera's AlphaVal page computes British American Tobacco p.l.c.'s fair value using a multi-method blend (DCF, comparable-multiples, and Graham-style intrinsic value), then compares it to the current market price to flag BTI as undervalued, fairly valued, or overvalued.

What is British American Tobacco p.l.c.'s fair value?

Fair value for BTI is a model output combining discounted cash flow projections, peer-group multiples, and a Graham number floor. The live AlphaVal page shows the blended fair value alongside each method's individual estimate.

How does AlphaMadera value BTI?

AlphaVal uses three primary techniques: a five-year discounted-cash-flow projection with terminal multiple, peer-group multiple analysis (P/E, EV/EBITDA, P/S), and Graham's defensive-investor intrinsic-value formula. Inputs come from BTI's most recent reported fundamentals.

BTI - British American Tobacco p.l.c.

Price: -- -- | CONSENSUS: Buy DETAILS | PRICE TARGET: $40.00 DETAILS

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Undervalued Moderate

Trading 34.4% below fair value

Current Price $65.36

Bear Case $82.05 25.5% upside ($82.05 - $65.36) / $65.36 = 25.5% $7.03 × 14x P/E

Fair Value $99.63 52.4% upside ($99.63 - $65.36) / $65.36 = 52.4% $7.03 × 17x P/E

Bull Case $117.21 79.3% upside ($117.21 - $65.36) / $65.36 = 79.3% $7.03 × 20x P/E

Adjust Assumptions

P/E Multiple

17.0x

Adjusted EPS

7.03$

Key Value Driver

Normalized P/E multiple (17x base case)

Implied Market Multiple 9.3x

Plain-Language Summary

Our base-case estimate uses a valuation based on adjusted earnings per share and a normalized price-to-earnings multiple. We then blend that result with the average analyst price target of $40.00 from 18 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $99.63 per share.

Warnings

⚠ The company's reported profits differ from official accounting profits by 50%. Check what costs are being left out of the adjusted number.

ℹ Dividend-based valuation: $63.09 (below our primary estimate by 47%). Large gaps may signal the dividend doesn't reflect full earning power.

ℹ Wall Street's average price target is $40.00 (from 18 analysts). Our estimate is 199% above the consensus -- consider that gap carefully.

ℹ Financial statements were converted from GBP into USD using GBPUSD at 1.3440 USD per GBP.

Key Risks

Growth DCF inappropriate — terminal value assumptions dominate
EV/EBITDA misleading for regulated businesses where capex is mandated
Regulatory risk is a fat tail not visible in normal multiples