Valuation Philip Morris International, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 09:38:22 2026-06-24 EDT			5-day change	1st Jan Change
157.76 ^EUR	+3.54%		+0.70%	+15.58%

06-24	Tucker Carlson's ALP nicotine pouches to launch in Europe, CEO says	RE
06-18	Philip Morris International Announces Executive Changes, Effective August 1, 2026	CI

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	278,639	-	-
Change	-	6.08%	-6.91%	28.12%	33.43%	11.6%	-	-
Enterprise Value (EV) ¹	171,209	196,812	190,899	228,603	293,648	319,690	317,487	315,505
Change	-	14.95%	-3%	19.75%	28.45%	8.87%	-0.69%	-0.62%
P/E	16.3x	17.4x	18.7x	26.6x	22.1x	22.6x	20.5x	18.4x
PBR	-14.6x	-17.5x	-13x	-15.9x	-25x	-42.7x	-66.1x	-41.9x
PEG	-	-50.72x	-1.4x	-2.67x	0.4x	2.59x	1.9x	1.7x
Capitalization / Revenue	4.71x	4.94x	4.15x	4.94x	6.14x	6.41x	6.03x	5.66x
EV / Revenue	5.45x	6.2x	5.43x	6.04x	7.22x	7.36x	6.87x	6.41x
EV / EBITDA	11.8x	14.3x	13.5x	14.7x	16.9x	16.8x	15.4x	14.5x
EV / EBIT	12.7x	15.2x	14.3x	15.6x	17.9x	18.1x	16.6x	15.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	4.9	5.04	5.2	5.4	-	5.97	6.407	6.792
Rate of return	5.16%	4.98%	5.53%	4.49%	-	3.34%	3.58%	3.8%
EPS ²	5.83	5.81	5.02	4.52	7.26	7.894	8.74	9.701
Distribution rate	84%	86.7%	104%	119%	-	75.6%	73.3%	70%
Net sales ¹	31,405	31,762	35,174	37,878	40,648	43,464	46,186	49,208
EBITDA ¹	14,486	13,802	14,193	15,580	17,375	19,063	20,668	21,785
EBIT ¹	13,488	12,908	13,337	14,688	16,428	17,707	19,157	20,403
Net income ¹	9,109	9,048	7,813	7,057	11,348	12,322	13,606	15,062
Net Debt ¹	23,310	39,916	44,849	41,479	43,963	41,050	38,848	36,866
Reference price ²	95.00	101.21	94.08	120.35	160.40	178.78	178.78	178.78
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.	13.45x	4.93x	10.23x	5.48%	131B
IMPERIAL BRANDS PLC	10.24x	3x	6.88x	6.05%	28.05B
SMOORE INTERNATIONAL HOLDINGS LIMITED	27.25x	1.92x	17.49x	1.81%	5.87B
TURNING POINT BRANDS, INC.	56.07x	-	-	0.4%	1.55B
UNIVERSAL CORPORATION	12.25x	-	-	-	1.31B
Average	23.85x	3.28x	11.53x	3.43%	33.51B
Weighted average by Cap.	13.78x	4.49x	9.92x	5.4%