Valuation Philip Morris International, Inc. London S.E.

Stocks

Market Closed - London S.E. Other stock markets 09:30:02 2026-07-20 EDT			After hours 20:00:00
192.32 ^USD	+6.24%		187.26	-2.63%

07-23	Needham Adjusts Price Target on Philip Morris International to $215 From $200, Maintains Buy Rating	MT
07-23	Goldman Sachs Adjusts PT on Philip Morris International to $220 From $205, Maintains Buy 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	297,872	-	-
Change	-	6.08%	-6.91%	28.12%	33.43%	19.3%	-	-
Enterprise Value (EV) ¹	171,209	196,812	190,899	228,603	293,648	339,192	336,868	334,913
Change	-	14.95%	-3%	19.75%	28.45%	15.51%	-0.69%	-0.58%
P/E	16.3x	17.4x	18.7x	26.6x	22.1x	25.2x	22.1x	19.8x
PBR	-14.6x	-17.5x	-13x	-15.9x	-25x	-44.1x	-63.5x	-93.4x
PEG	-	-50.72x	-1.4x	-2.67x	0.4x	5.41x	1.6x	1.7x
Capitalization / Revenue	4.71x	4.94x	4.15x	4.94x	6.14x	6.86x	6.48x	6.12x
EV / Revenue	5.45x	6.2x	5.43x	6.04x	7.22x	7.81x	7.33x	6.88x
EV / EBITDA	11.8x	14.3x	13.5x	14.7x	16.9x	17.4x	16.3x	15.3x
EV / EBIT	12.7x	15.2x	14.3x	15.6x	17.9x	19x	17.5x	16.2x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	4.9	5.04	5.2	5.4	5.64	6.045	6.399	6.784
Rate of return	5.16%	4.98%	5.53%	4.49%	3.52%	3.16%	3.35%	3.55%
EPS ²	5.83	5.81	5.02	4.52	7.26	7.598	8.662	9.658
Distribution rate	84%	86.7%	104%	119%	77.7%	79.6%	73.9%	70.2%
Net sales ¹	31,405	31,762	35,174	37,878	40,648	43,420	45,962	48,702
EBITDA ¹	14,486	13,802	14,193	15,580	17,375	19,446	20,721	21,923
EBIT ¹	13,488	12,908	13,337	14,688	16,428	17,851	19,213	20,639
Net income ¹	9,109	9,048	7,813	7,057	11,348	11,867	13,499	15,016
Net Debt ¹	23,310	39,916	44,849	41,479	43,963	41,321	38,996	37,041
Reference price ²	95.00	101.21	94.08	120.35	160.40	191.12	191.12	191.12
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.	13.88x	4.93x	10.37x	5.44%	133B
IMPERIAL BRANDS PLC	10.54x	3.02x	6.92x	5.96%	28.64B
SMOORE INTERNATIONAL HOLDINGS LIMITED	33.67x	2.31x	21.06x	1.8%	6.7B
TURNING POINT BRANDS, INC.	48.02x	2.99x	20.16x	0.41%	1.52B
UNIVERSAL CORPORATION	12.5x	-	-	-	1.34B
Average	23.72x	3.31x	14.63x	3.4%	34.28B
Weighted average by Cap.	14.38x	4.49x	10.30x	5.34%