Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United Kingdom
/
Food, Beverage & Tobacco
/
Imperial Brands
IMB
Imperial Brands
Rising Regulation And Illicit Trade Will Erode Tobacco Revenues
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 12 Analysts
Published
23 Jun 25
Updated
09 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
UK£24.21
24.3% overvalued
intrinsic discount
09 Aug
UK£30.11
Loading
1Y
41.1%
7D
1.0%
Author's Valuation
UK£24.2
24.3% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
UK£24.2
24.3% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
19b
2014
2017
2020
2023
2025
2026
2028
Revenue UK£8.3b
Earnings UK£2.1b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
-17.13%
Tobacco revenue growth rate
0.06%
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
8.29%
Calculation
UK£2.12b
Earnings '28
x
11.52x
PE Ratio '28
=
UK£24.46b
Market Cap '28
UK£24.46b
Market Cap '28
/
830.01m
No. shares '28
=
UK£29.47
Share Price '28
UK£29.47
Share Price '28
Discounted to 2025 @ 8.31% p.a.
=
UK£23.19
Fair Value '25