B

British American Tobacco (Malaysia) Bhd
KLSE:BAT

Watchlist Manager
British American Tobacco (Malaysia) Bhd
KLSE:BAT
Watchlist
Price: 4.74 MYR -1.46% Market Closed
Market Cap: 1.4B MYR

Intrinsic Value

The intrinsic value of one BAT stock under the Base Case scenario is 8.29 MYR. Compared to the current market price of 4.74 MYR, British American Tobacco (Malaysia) Bhd is Undervalued by 43%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

BAT Intrinsic Value
8.29 MYR
Undervaluation 43%
Intrinsic Value
Price
B
Worst Case
Base Case
Best Case

Valuation History
British American Tobacco (Malaysia) Bhd

Compare BAT to

Fundamental Analysis

British American Tobacco (Malaysia) Bhd
KLSE:BAT
MY
Tobacco
Market Cap
1.4B MYR
IPO
Oct 27, 1961
MY
Tobacco
Market Cap
1.4B MYR
IPO
Oct 27, 1961
Price
myrfalse
EPS
myrfalse
British American Tobacco (Malaysia) Bhd
Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about BAT?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about British American Tobacco (Malaysia) Bhd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
British American Tobacco (Malaysia) Bhd

Current Assets 858.5m
Cash & Short-Term Investments 43m
Receivables 716m
Other Current Assets 99.4m
Non-Current Assets 474m
PP&E 47m
Intangibles 413.2m
Other Non-Current Assets 13.8m
Efficiency

Free Cash Flow Analysis
British American Tobacco (Malaysia) Bhd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
British American Tobacco (Malaysia) Bhd

Revenue
2.2B MYR
Cost of Revenue
-1.7B MYR
Gross Profit
532.1m MYR
Operating Expenses
-260.8m MYR
Operating Income
271.3m MYR
Other Expenses
-94.9m MYR
Net Income
176.4m MYR
Fundamental Scores

BAT Profitability Score
Profitability Due Diligence

British American Tobacco (Malaysia) Bhd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional ROE
Positive 3Y Average ROIC
Positive ROIC
61/100
Profitability
Score

British American Tobacco (Malaysia) Bhd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

BAT Solvency Score
Solvency Due Diligence

British American Tobacco (Malaysia) Bhd's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Short-Term Solvency
High D/E
49/100
Solvency
Score

British American Tobacco (Malaysia) Bhd's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BAT Price Targets Summary
British American Tobacco (Malaysia) Bhd

Wall Street analysts forecast BAT stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for BAT is 7.22 MYR with a low forecast of 4.85 MYR and a high forecast of 10.26 MYR.

Lowest
Price Target
4.85 MYR
2% Upside
Average
Price Target
7.22 MYR
52% Upside
Highest
Price Target
10.26 MYR
116% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for BAT is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one BAT stock?

The intrinsic value of one BAT stock under the Base Case scenario is 8.29 MYR.

Is BAT stock undervalued or overvalued?

Compared to the current market price of 4.74 MYR, British American Tobacco (Malaysia) Bhd is Undervalued by 43%.

Back to Top