investorscraft@gmail.com

Intrinsic ValueBT Group plc (BT-A.L)

Previous Close£191.35
Intrinsic Value
Upside potential
Previous Close
£191.35

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

BT Group plc is a leading UK-based telecommunications provider operating across Consumer, Enterprise, Global, and Openreach segments. The company delivers a diversified portfolio including broadband, mobile, TV, and IT services under brands like BT, EE, and Plusnet. Its Enterprise and Global segments cater to businesses with network solutions, cloud infrastructure, and security services, while Openreach manages the critical fixed connectivity network supporting UK telecom infrastructure. BT holds a dominant position in the UK market, reinforced by its extensive fiber rollout and strategic partnerships, such as with Microsoft, enhancing its cloud and digital transformation capabilities. The company faces competition from Virgin Media O2 and Sky but maintains resilience through scale, regulatory advantages in Openreach, and cross-segment synergies. BT’s focus on fiber-to-the-premises (FTTP) expansion and 5G deployment underscores its long-term growth strategy in an increasingly digital economy.

Revenue Profitability And Efficiency

BT reported revenue of £20.8 billion for FY 2024, with net income of £855 million, reflecting modest profitability in a capital-intensive sector. Operating cash flow stood at £5.95 billion, though significant capital expenditures (£4.97 billion) highlight ongoing investments in fiber and 5G infrastructure. The company’s EBITDA margins remain stable, but high debt levels and depreciation costs weigh on net earnings.

Earnings Power And Capital Efficiency

Diluted EPS of 8.55p indicates constrained earnings power amid heavy infrastructure spending. BT’s capital efficiency is challenged by the cyclical nature of telecom investments, though its asset-light Global segment and Openreach’s regulated returns provide some stability. Free cash flow generation is prioritized to support dividends and debt reduction.

Balance Sheet And Financial Health

BT’s balance sheet carries £23.48 billion in total debt against £414 million in cash, reflecting leverage risks. However, long-dated maturities and steady cash flows mitigate near-term liquidity concerns. Openreach’s regulated asset base provides collateral, but the company must balance deleveraging with shareholder returns.

Growth Trends And Dividend Policy

Growth is driven by fiber and 5G adoption, with Openreach expanding FTTP coverage. The dividend of 8.09p per share signals commitment to returns, though payout sustainability depends on capex discipline. Enterprise and Global segments aim for mid-single-digit growth, offsetting consumer market saturation.

Valuation And Market Expectations

At a market cap of £16.95 billion, BT trades at a discount to peers, reflecting regulatory and competitive pressures. The low beta (0.535) suggests defensive positioning, but investors await clearer inflection points in fiber monetization and debt reduction.

Strategic Advantages And Outlook

BT’s infrastructure ownership and UK market dominance are key advantages. The focus on fiber, 5G, and strategic partnerships positions it for long-term growth, but execution risks and macroeconomic headwinds persist. Management’s ability to streamline costs and innovate in enterprise services will be critical.

Sources

BT Group plc FY 2024 annual report, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount