Valuation Philip Morris International, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 12:17:38 2026-07-17 EDT			5-day change	1st Jan Change
167.90 ^EUR	+6.33%		+5.82%	+23.00%

07-17	S&P 500 Posts Weekly Decline Amid Worries Over Artificial Intelligence, Middle East	MT
07-17	Alphabet, Intel results in focus for AI trade as US earnings rev up	RE

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	300,771	-	-
Change	-	6.08%	-6.91%	28.12%	33.43%	20.46%	-	-
Enterprise Value (EV) ¹	171,209	196,812	190,899	228,603	293,648	341,742	339,557	337,601
Change	-	14.95%	-3%	19.75%	28.45%	16.38%	-0.64%	-0.58%
P/E	16.3x	17.4x	18.7x	26.6x	22.1x	24.6x	22.2x	20x
PBR	-14.6x	-17.5x	-13x	-15.9x	-25x	-46.9x	-73.1x	-126x
PEG	-	-50.72x	-1.4x	-2.67x	0.4x	3x	2.1x	1.8x
Capitalization / Revenue	4.71x	4.94x	4.15x	4.94x	6.14x	6.94x	6.55x	6.17x
EV / Revenue	5.45x	6.2x	5.43x	6.04x	7.22x	7.88x	7.39x	6.93x
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	19.3x	17.8x	16.6x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	4.9	5.04	5.2	5.4	5.64	5.992	6.386	6.782
Rate of return	5.16%	4.98%	5.53%	4.49%	3.52%	3.1%	3.31%	3.51%
EPS ²	5.83	5.81	5.02	4.52	7.26	7.856	8.697	9.645
Distribution rate	84%	86.7%	104%	119%	77.7%	76.3%	73.4%	70.3%
Net sales ¹	31,405	31,762	35,174	37,878	40,648	43,353	45,928	48,737
EBITDA ¹	14,486	13,802	14,193	15,580	17,375	19,004	20,606	21,710
EBIT ¹	13,488	12,908	13,337	14,688	16,428	17,672	19,107	20,344
Net income ¹	9,109	9,048	7,813	7,057	11,348	12,263	13,539	14,973
Net Debt ¹	23,310	39,916	44,849	41,479	43,963	40,971	38,786	36,831
Reference price ²	95.00	101.21	94.08	120.35	160.40	192.98	192.98	192.98
Nbr of stocks (in thousands)	1,556,828	1,550,202	1,552,406	1,554,833	1,556,639	1,558,559	-	-
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.($)
BRITISH AMERICAN TOBACCO P.L.C.	13.43x	4.88x	10.26x	5.54%	132B
IMPERIAL BRANDS PLC	10.4x	3.02x	6.93x	5.95%	28.9B
SMOORE INTERNATIONAL HOLDINGS LIMITED	32.37x	2.2x	20.09x	1.87%	6.44B
TURNING POINT BRANDS, INC.	57.52x	-	-	0.38%	1.62B
UNIVERSAL CORPORATION	12.33x	-	-	-	1.32B
Average	25.21x	3.37x	12.43x	3.44%	34.08B
Weighted average by Cap.	14.04x	4.45x	10.07x	5.42%