|
Market Closed -
NYSE
16:00:02 2026-10-16 EDT
|
After hours 18:28:43 | |||
| 205.20 USD | +2.65% |
|
204.67 | -0.26% |
| 10-13 | Jefferies Adjusts Price Target on Philip Morris International to $190 From $180 | MT |
| 10-08 | Imperial Brands nearing the end of a good run? |  |
Company Valuation: Philip Morris International, Inc.
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 | 311,567 | - | - |
| Change | - | 6.08% | -6.91% | 28.12% | 33.43% | 24.78% | - | - |
| Enterprise Value (EV) 1 | 171,209 | 196,812 | 190,899 | 228,603 | 293,648 | 352,858 | 350,682 | 348,791 |
| Change | - | 14.95% | -3% | 19.75% | 28.45% | 20.16% | -0.62% | -0.54% |
| P/E | 16.3x | 17.4x | 18.7x | 26.6x | 22.1x | 26.4x | 23.6x | 21.4x |
| PBR | -14.6x | -17.5x | -13x | -15.9x | -25x | -47.5x | -54.7x | -133x |
| PEG | - | -50.72x | -1.4x | -2.67x | 0.4x | 3.85x | 1.9x | 2.1x |
| Capitalization / Revenue | 4.71x | 4.94x | 4.15x | 4.94x | 6.14x | 7.15x | 6.77x | 6.39x |
| EV / Revenue | 5.45x | 6.2x | 5.43x | 6.04x | 7.22x | 8.1x | 7.62x | 7.15x |
| EV / EBITDA | 11.8x | 14.3x | 13.5x | 14.7x | 16.9x | 18x | 16.8x | 15.9x |
| EV / EBIT | 12.7x | 15.2x | 14.3x | 15.6x | 17.9x | 19.7x | 18.3x | 17.1x |
| EV / FCF | 15.3x | 20.2x | 24.2x | 21.2x | 27.5x | 107x | 85.3x | - |
| 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 | 6.073 | 6.399 | 6.792 |
| Rate of return | 5.16% | 4.98% | 5.53% | 4.49% | 3.52% | 2.96% | 3.12% | 3.31% |
| EPS 2 | 5.83 | 5.81 | 5.02 | 4.52 | 7.26 | 7.758 | 8.7 | 9.6 |
| Distribution rate | 84% | 86.7% | 104% | 119% | 77.7% | 78.3% | 73.6% | 70.8% |
| Net sales 1 | 31,405 | 31,762 | 35,174 | 37,878 | 40,648 | 43,572 | 45,994 | 48,762 |
| EBITDA 1 | 14,486 | 13,802 | 14,193 | 15,580 | 17,375 | 19,641 | 20,839 | 21,901 |
| EBIT 1 | 13,488 | 12,908 | 13,337 | 14,688 | 16,428 | 17,868 | 19,165 | 20,374 |
| Net income 1 | 9,109 | 9,048 | 7,813 | 7,057 | 11,348 | 12,098 | 13,550 | 14,893 |
| Net Debt 1 | 23,310 | 39,916 | 44,849 | 41,479 | 43,963 | 41,291 | 39,115 | 37,225 |
| Reference price 2 | 95.00 | 101.21 | 94.08 | 120.35 | 160.40 | 205.20 | 205.20 | 205.20 |
| Nbr of stocks (in thousands) | 1,556,828 | 1,550,202 | 1,552,406 | 1,554,833 | 1,556,639 | 1,558,613 | - | - |
| Announcement Date | 2/10/22 | 2/9/23 | 2/8/24 | 2/6/25 | 2/6/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.77x | 8.1x | 17.97x | 3.04% | 312B | |
| 13.32x | 7.01x | 11x | 5.85% | 123B | |
| 13.05x | 4.74x | 10.27x | 5.75% | 125B | |
| 20.36x | 3.62x | 11.51x | 3.64% | 84.21B | |
| 18.46x | 4.15x | 13.64x | 4.89% | 34.91B | |
| 10.51x | 3.02x | 6.92x | 5.92% | 28.44B | |
| 14.78x | 2.84x | 10.74x | 3.83% | 14.6B | |
| 30.28x | 2.18x | 18.84x | 2.18% | 6.33B | |
| 9.27x | 0.58x | 5.83x | 10.11% | 4.18B | |
| Average | 17.31x | 4.03x | 11.86x | 5.02% | 81.37B | |
| Weighted average by Cap. | 19.67x | 6.24x | 13.90x | 4.29% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- PM Stock
- Valuation Philip Morris International, Inc.
Select your edition
All financial news and data tailored to specific country editions
