Company Valuation: Philip Morris CR

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2028
Market Cap 1 44,201 45,903 42,883 46,068 50,845 49,362
Change - 3.85% -6.58% 7.43% 10.37% -
Enterprise Value (EV) 44,201 45,903 42,883 46,068 50,845 49,362
Change - 3.85% -6.58% 7.43% 10.37% -
P/E - 12.6x 12.8x 13.8x 16.7x -
PBR - - - - - -
PEG - - -1.6x - -1.82x -
Capitalization / Revenue 2,342,753x 2,191,276x 2,084,732x 2,131,969x 2,344,688x -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 10.1x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 1,310 1,310 1,220 - - -
Rate of return 8.14% 7.83% 7.81% - - -
EPS 2 - 1,324 1,218 1,218 1,106 -
Distribution rate - 98.9% 100% - - -
Net sales 18,867 20,948 20,570 21,608 21,685 -
EBITDA 5,105 4,967 4,577 4,731 - -
EBIT 1 4,367 4,243 3,870 4,003 3,720 4,900
Net income - 3,636 3,343 3,344 3,035 -
Net Debt - - - - - -
Reference price 2 16,100.00 16,720.00 15,620.00 16,780.00 18,520.00 17,980.00
Nbr of stocks (in thousands) 2,745 2,745 2,745 2,745 2,745 2,745
Announcement Date 3/30/22 4/3/23 3/27/24 4/28/25 4/28/26 -
1CZK in Million2CZK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.27B
25.12x7.66x17.07x3.24% 292B
11.84x4.41x9.54x6.34% 113B
12.15x6.48x10.17x6.42% 112B
18.54x3.32x10.54x4% 76.88B
17.89x4.01x13.21x5% 33.35B
9.18x2.73x6.27x6.84% 24.55B
13.69x2.66x10.07x4.07% 13.64B
34.21x2.53x21.51x1.9% 7.3B
8.84x0.55x5.52x10.6% 4B
Average 16.83x 3.82x 11.54x 5.38% 67.97B
Weighted average by Cap. 18.84x 5.87x 13.18x 4.63%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. TABAK Stock
  4. Valuation Philip Morris CR