Stock Valuations

---

August 17, 2024

British American Tobacco $BTI Valuation:

Current Price $35.86

DCF Fair Value: $44.62 (20% Discount)

DDM Fair Value: $49.50 (28% Discount)

Altria Group (MO) Valuation:

Current Price: $50.43

DCF Fair Value: $68.74 (27% Discount)
DDM Fair Value: $65.33 (23% Discount)

Verizon Communications (VZ) Valuation:

Current Price: $40.60

DCF Fair Value: $47.10 (14% Discount)
DDM Fair Value: $44.62 (9% Discount)