Net profit in year 2024 |
£1,443,740,891 |
Market value in 2024 (£1,443,740,891 x 15.3) |
£22,089,235,630 |
Total dividends received over the period |
£4,877,540,900 |
Expected total return in year 2024 (£22,089,235,630 + £4,877,540,900) |
£26,966,776,530 |
Value of company operations (£26,966,776,530 discounted at 10%) |
£16,744,246,561 |
+ Add cash & cash equivalents |
£2,969,000,000 |
- Less total interest-bearing debts |
£6,231,000,000 |
Business intrinsic value |
£13,482,246,561 |
Business intrinsic value per share |
£10.73 |