Net profit in year 2025 |
£-292,307,210 |
Market value in year 2025 (£-292,307,210 x 12.6) |
£-3,683,070,848 |
Total dividends received over the period |
£-767,890,298 |
Expected total return in year 2025 (£-3,683,070,848 + £-767,890,298) |
£-4,450,961,146 |
Value of company operations (£-4,450,961,146 discounted at 10%) |
£-2,763,696,684 |
+ Add cash & cash equivalents |
£12,899,000,000 |
- Less total interest-bearing debts |
£6,808,000,000 |
Business intrinsic value |
£3,327,303,316 |
Business intrinsic value per share |
£2.72 |