|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 201.92 USD | +3.20% |
|
+6.82% | +25.22% |
| 07-27 | Consumer Cos Up After LVMH Earnings -- Consumer Roundup | DJ |
| 07-27 | Philip Morris International Inc. Opens Aurora Campus with $1.2 Billion Investment | CI |
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 | 304,958 | - | - |
| Change | - | 6.08% | -6.91% | 28.12% | 33.43% | 22.14% | - | - |
| Enterprise Value (EV) 1 | 171,209 | 196,812 | 190,899 | 228,603 | 293,648 | 346,189 | 344,005 | 342,088 |
| Change | - | 14.95% | -3% | 19.75% | 28.45% | 17.89% | -0.63% | -0.56% |
| P/E | 16.3x | 17.4x | 18.7x | 26.6x | 22.1x | 26.4x | 22.7x | 20.4x |
| PBR | -14.6x | -17.5x | -13x | -15.9x | -25x | -45.1x | -65x | -95.6x |
| PEG | - | -50.72x | -1.4x | -2.67x | 0.4x | 11.94x | 1.4x | 1.8x |
| Capitalization / Revenue | 4.71x | 4.94x | 4.15x | 4.94x | 6.14x | 7.02x | 6.63x | 6.26x |
| EV / Revenue | 5.45x | 6.2x | 5.43x | 6.04x | 7.22x | 7.97x | 7.48x | 7.02x |
| EV / EBITDA | 11.8x | 14.3x | 13.5x | 14.7x | 16.9x | 17.8x | 16.6x | 15.6x |
| EV / EBIT | 12.7x | 15.2x | 14.3x | 15.6x | 17.9x | 19.4x | 17.9x | 16.6x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 4.9 | 5.04 | 5.2 | 5.4 | 5.64 | 6.028 | 6.392 | 6.757 |
| Rate of return | 5.16% | 4.98% | 5.53% | 4.49% | 3.52% | 3.08% | 3.27% | 3.45% |
| EPS 2 | 5.83 | 5.81 | 5.02 | 4.52 | 7.26 | 7.42 | 8.613 | 9.598 |
| Distribution rate | 84% | 86.7% | 104% | 119% | 77.7% | 81.2% | 74.2% | 70.4% |
| Net sales 1 | 31,405 | 31,762 | 35,174 | 37,878 | 40,648 | 43,438 | 45,979 | 48,725 |
| EBITDA 1 | 14,486 | 13,802 | 14,193 | 15,580 | 17,375 | 19,467 | 20,740 | 21,946 |
| EBIT 1 | 13,488 | 12,908 | 13,337 | 14,688 | 16,428 | 17,862 | 19,223 | 20,656 |
| Net income 1 | 9,109 | 9,048 | 7,813 | 7,057 | 11,348 | 11,586 | 13,423 | 14,924 |
| Net Debt 1 | 23,310 | 39,916 | 44,849 | 41,479 | 43,963 | 41,230 | 39,047 | 37,130 |
| Reference price 2 | 95.00 | 101.21 | 94.08 | 120.35 | 160.40 | 195.66 | 195.66 | 195.66 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 26.37x | 7.97x | 17.78x | 3.08% | 305B | |
| 13.73x | 4.89x | 10.28x | 5.5% | 131B | |
| 10.6x | 3.03x | 6.95x | 5.93% | 28.65B | |
| 34.69x | 2.31x | 21.37x | 1.79% | 6.72B | |
| 54.06x | 2.99x | 21.05x | 0.41% | 1.52B | |
| 12.46x | - | - | - | 1.34B | |
| Average | 25.32x | 4.24x | 15.49x | 3.34% | 79.05B | |
| Weighted average by Cap. | 22.09x | 6.72x | 15.11x | 3.9% |
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
