British American Tobacco (Malaysia) Bhd
OTC:BATMF
Intrinsic Value
The intrinsic value of one BATMF stock under the Base Case scenario is 1.48 USD. Compared to the current market price of 1.01 USD, British American Tobacco (Malaysia) Bhd is Undervalued by 32%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
British American Tobacco (Malaysia) Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
British American Tobacco (Malaysia) Bhd
Balance Sheet Decomposition
British American Tobacco (Malaysia) Bhd
Current Assets | 720m |
Cash & Short-Term Investments | 35.4m |
Receivables | 671.5m |
Other Current Assets | 13.2m |
Non-Current Assets | 476.3m |
PP&E | 50.3m |
Intangibles | 413.4m |
Other Non-Current Assets | 12.6m |
Free Cash Flow Analysis
British American Tobacco (Malaysia) Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
British American Tobacco (Malaysia) Bhd
Revenue
|
2.3B
MYR
|
Cost of Revenue
|
-1.8B
MYR
|
Gross Profit
|
541.2m
MYR
|
Operating Expenses
|
-262.7m
MYR
|
Operating Income
|
278.5m
MYR
|
Other Expenses
|
-95.4m
MYR
|
Net Income
|
183.1m
MYR
|
BATMF Profitability Score
Profitability Due Diligence
British American Tobacco (Malaysia) Bhd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
Score
British American Tobacco (Malaysia) Bhd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
BATMF Solvency Score
Solvency Due Diligence
British American Tobacco (Malaysia) Bhd's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Score
British American Tobacco (Malaysia) Bhd's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BATMF Price Targets Summary
British American Tobacco (Malaysia) Bhd
According to Wall Street analysts, the average 1-year price target for BATMF is 1.31 USD with a low forecast of 0.91 USD and a high forecast of 1.77 USD.
Dividends
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?
The intrinsic value of one BATMF stock under the Base Case scenario is 1.48 USD.
Compared to the current market price of 1.01 USD, British American Tobacco (Malaysia) Bhd is Undervalued by 32%.