
BAE Systems PLC
LSE:BA

Intrinsic Value
The intrinsic value of one
BA
stock under the Base Case scenario is
1 676.69
GBX.
Compared to the current market price of 1 570 GBX,
BAE Systems PLC
is
Undervalued by 6%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
BAE Systems PLC
Fundamental Analysis


Revenue & Expenses Breakdown
BAE Systems PLC
Balance Sheet Decomposition
BAE Systems PLC
Current Assets | 11.5B |
Cash & Short-Term Investments | 3B |
Receivables | 7.2B |
Other Current Assets | 1.4B |
Non-Current Assets | 25.7B |
Long-Term Investments | 846m |
PP&E | 6.3B |
Intangibles | 16B |
Other Non-Current Assets | 2.5B |
Free Cash Flow Analysis
BAE Systems PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
BAE Systems PLC
Revenue
|
26.3B
GBP
|
Cost of Revenue
|
-9.1B
GBP
|
Gross Profit
|
17.3B
GBP
|
Operating Expenses
|
-14.8B
GBP
|
Operating Income
|
2.5B
GBP
|
Other Expenses
|
-496m
GBP
|
Net Income
|
2B
GBP
|
BA Profitability Score
Profitability Due Diligence
BAE Systems PLC's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Score
BAE Systems PLC's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
BA Solvency Score
Solvency Due Diligence
BAE Systems PLC's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Score
BAE Systems PLC's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BA Price Targets Summary
BAE Systems PLC
According to Wall Street analysts, the average 1-year price target for
BA
is 1 585.53 GBX
with a low forecast of 1 298.86 GBX and a high forecast of 1 984.5 GBX.
Dividends
Current shareholder yield for BA is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
BA
stock under the Base Case scenario is
1 676.69
GBX.
Compared to the current market price of 1 570 GBX,
BAE Systems PLC
is
Undervalued by 6%.