investorscraft@gmail.com

Intrinsic ValueBT Group plc (BTQ.DE)

Previous Close2.09
Intrinsic Value
Upside potential
Previous Close
2.09

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 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 of services, including broadband, mobile, TV, and IT solutions under brands like BT, EE, and Plusnet. Its Openreach division maintains critical fixed connectivity infrastructure, serving residential and business customers, while the Global segment focuses on multinational corporations requiring secure network and cloud services. BT Group holds a dominant position in the UK telecom market, leveraging its extensive fiber and copper networks to support high-speed internet and communication services. Strategic partnerships, such as with Microsoft, enhance its technological capabilities and service offerings. The company faces competition from Virgin Media-O2 and Sky but maintains resilience through scale, infrastructure ownership, and regulatory advantages in the Openreach segment. BT Group’s integrated approach—combining consumer, enterprise, and wholesale operations—positions it as a key player in the evolving digital connectivity landscape.

Revenue Profitability And Efficiency

BT Group reported revenue of €20.8 billion for FY 2024, with net income of €855 million, reflecting modest profitability in a capital-intensive industry. Operating cash flow stood at €5.95 billion, though significant capital expenditures (€4.97 billion) highlight ongoing investments in fiber expansion and network upgrades. The company’s operating margin remains under pressure due to high infrastructure costs and competitive pricing in broadband and mobile markets.

Earnings Power And Capital Efficiency

Diluted EPS of €0.086 indicates subdued earnings power, constrained by debt servicing costs and reinvestment needs. The company’s capital efficiency is challenged by heavy infrastructure spending, though Openreach’s wholesale model provides recurring revenue. BT Group’s ability to monetize its fiber rollout will be critical to improving returns in the medium term.

Balance Sheet And Financial Health

BT Group’s balance sheet carries €22.7 billion in total debt against €414 million in cash, reflecting high leverage typical of telecom operators. Debt levels are manageable given stable cash flows, but interest coverage remains a focus. The lack of dividends suggests prioritization of debt reduction and network investment over shareholder returns in the near term.

Growth Trends And Dividend Policy

Growth is driven by fiber-to-the-premises (FTTP) deployment and 5G adoption, though revenue growth remains sluggish due to market saturation. The company suspended dividends to conserve cash for infrastructure projects, signaling a focus on long-term competitiveness over short-term payouts. Future dividend resumption will depend on achieving leverage targets and free cash flow generation.

Valuation And Market Expectations

With a market cap of €20.75 billion and a beta of 0.73, BT Group trades at a discount to peers, reflecting regulatory risks and high capex demands. Investors appear cautious about the timeline for ROI on fiber investments, though the stock’s low volatility suggests defensive appeal in uncertain markets.

Strategic Advantages And Outlook

BT Group’s ownership of critical infrastructure (via Openreach) provides a durable competitive moat, while partnerships like Microsoft bolster its enterprise offerings. Challenges include regulatory scrutiny, debt management, and competition. The outlook hinges on successful fiber monetization and cost efficiencies, with potential upside from higher broadband adoption and IoT demand.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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