Valuation Philip Morris International Inc. Toronto S.E.

Stocks

Market Closed - Toronto S.E. 15:34:23 2026-10-26 EDT			5-day change	1st Jan Change
27.59 ^CAD	+0.58%		-1.53%	+22.68%

10-22	Philip Morris International's Heavy Investment in ZYN Expected to Drag on Near-Term US Profit, Needham Says	MT
10-22	UBS Adjusts Price Target on Philip Morris International to $201 From $193, Maintains Neutral Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	147,899	156,896	146,050	187,124	249,685	310,905	-	-
Change	-	6.08%	-6.91%	28.12%	33.43%	24.52%	-	-
Enterprise Value (EV) ¹	171,209	196,812	190,899	228,603	293,648	352,391	350,185	348,387
Change	-	14.95%	-3%	19.75%	28.45%	20%	-0.63%	-0.51%
P/E	16.3x	17.4x	18.7x	26.6x	22.1x	27.1x	23.4x	21.1x
PBR	-14.6x	-17.5x	-13x	-15.9x	-25x	-42.1x	-59.8x	-87.6x
PEG	-	-50.72x	-1.4x	-2.67x	0.4x	9.73x	1.5x	2x
Capitalization / Revenue	4.71x	4.94x	4.15x	4.94x	6.14x	7.13x	6.81x	6.43x
EV / Revenue	5.45x	6.2x	5.43x	6.04x	7.22x	8.09x	7.67x	7.2x
EV / EBITDA	11.8x	14.3x	13.5x	14.7x	16.9x	18x	16.5x	15.6x
EV / EBIT	12.7x	15.2x	14.3x	15.6x	17.9x	19.8x	18.4x	17.2x
EV / FCF	15.3x	20.2x	24.2x	21.2x	27.5x	107x	85.2x	-
FCF Yield	6.55%	4.94%	4.13%	4.71%	3.63%	0.94%	1.17%	-
Dividend per Share ²	4.9	5.04	5.2	5.4	5.64	6.069	6.501	6.896
Rate of return	5.16%	4.98%	5.53%	4.49%	3.52%	3.01%	3.22%	3.42%
EPS ²	5.83	5.81	5.02	4.52	7.26	7.462	8.637	9.56
Distribution rate	84%	86.7%	104%	119%	77.7%	81.3%	75.3%	72.1%
Net sales ¹	31,405	31,762	35,174	37,878	40,648	43,578	45,634	48,372
EBITDA ¹	14,486	13,802	14,193	15,580	17,375	19,546	21,162	22,290
EBIT ¹	13,488	12,908	13,337	14,688	16,428	17,832	19,040	20,274
Net income ¹	9,109	9,048	7,813	7,057	11,348	12,013	13,457	14,838
Net Debt ¹	23,310	39,916	44,849	41,479	43,963	41,486	39,280	37,482
Reference price ²	95.00	101.21	94.08	120.35	160.40	201.87	201.87	201.87
Nbr of stocks (in thousands)	1,556,828	1,550,202	1,552,406	1,554,833	1,556,639	1,558,656	-	-
Announcement Date	2/10/22	2/9/23	2/8/24	2/6/25	2/6/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PHILIP MORRIS INTERNATIONAL, INC.	26.73x	8.09x	18.03x	3.04%	311B
BRITISH AMERICAN TOBACCO P.L.C.	13.42x	4.8x	10.33x	5.67%	128B
ALTRIA GROUP, INC.	13.39x	7.05x	11.06x	5.82%	124B
JAPAN TOBACCO INC.	20.46x	3.63x	11.56x	3.62%	85.36B
ITC LIMITED	18.04x	4.05x	13.3x	5%	34.04B
IMPERIAL BRANDS PLC	10.64x	3.03x	6.97x	5.84%	29.05B
KT&G CORPORATION	14.91x	2.85x	10.72x	3.85%	14.84B
PT HANJAYA MANDALA SAMPOERNA TBK	9.14x	0.59x	5.88x	10.03%	4.21B
Average	15.84x	4.26x	10.98x	5.36%	91.3B
Weighted average by Cap.	20.01x	6.28x	13.86x	4.3%