Net profit in year 2024 |
£1,168,288,682 |
Market value in year 2024 (£1,168,288,682 x 15.3) |
£17,874,816,833 |
Total dividends received over the period |
£4,201,309,929 |
Expected total return in year 2024 (£17,874,816,833 + £4,201,309,929) |
£22,076,126,763 |
Value of company operations (£22,076,126,763 discounted at 10%) |
£13,707,537,837 |
+ Add cash & cash equivalents |
£2,969,000,000 |
- Less total interest-bearing debts |
£6,231,000,000 |
Business intrinsic value |
£10,445,537,837 |
Business intrinsic value per share |
£8.31 |