Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United Kingdom
/
Food, Beverage & Tobacco
/
Imperial Brands
IMB
Imperial Brands
Emerging Urbanization And Next-Generation Tobacco Options Will Reshape The Industry
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 12 Analysts
Published
07 Jun 25
Updated
20 Aug 25
2
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
UK£39.00
19.9% undervalued
intrinsic discount
20 Aug
UK£31.23
Loading
1Y
45.7%
7D
2.4%
Author's Valuation
UK£39.0
19.9% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
UK£39.0
19.9% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
19b
2014
2017
2020
2023
2025
2026
2028
Revenue UK£8.8b
Earnings UK£2.9b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
-17.11%
Tobacco revenue growth rate
0.03%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.32%
Calculation
UK£2.86b
Earnings '28
x
13.77x
PE Ratio '28
=
UK£39.33b
Market Cap '28
UK£39.33b
Market Cap '28
/
830.01m
No. shares '28
=
UK£47.39
Share Price '28
UK£47.39
Share Price '28
Discounted to 2025 @ 8.30% p.a.
=
UK£37.31
Fair Value '25