Valuation Philip Morris International, Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo Other stock markets 13:46:27 2026-07-10 EDT			5-day change	1st Jan Change
460.61 ^BRL	-1.31%		-1.31%	+1.76%

07-15	BofA Says British American Tobacco's H1 Results 'Likely a Non-event'	MT
07-13	India seeks to quash Adani airport's nicotine pouch court challenge citing illegality, health risk	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	281,912	-	-
Change	-	6.08%	-6.91%	28.12%	33.43%	12.91%	-	-
Enterprise Value (EV) ¹	171,209	196,812	190,899	228,603	293,648	322,883	320,698	318,743
Change	-	14.95%	-3%	19.75%	28.45%	9.96%	-0.68%	-0.61%
P/E	16.3x	17.4x	18.7x	26.6x	22.1x	23x	20.8x	18.8x
PBR	-14.6x	-17.5x	-13x	-15.9x	-25x	-44x	-68.5x	-118x
PEG	-	-50.72x	-1.4x	-2.67x	0.4x	2.8x	1.9x	1.7x
Capitalization / Revenue	4.71x	4.94x	4.15x	4.94x	6.14x	6.5x	6.12x	5.74x
EV / Revenue	5.45x	6.2x	5.43x	6.04x	7.22x	7.44x	6.96x	6.49x
EV / EBITDA	11.8x	14.3x	13.5x	14.7x	16.9x	17x	15.6x	14.7x
EV / EBIT	12.7x	15.2x	14.3x	15.6x	17.9x	18.3x	16.8x	15.7x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	4.9	5.04	5.2	5.4	5.64	6.068	6.386	6.782
Rate of return	5.16%	4.98%	5.53%	4.49%	3.52%	3.35%	3.53%	3.75%
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%	77.2%	73.4%	70.3%
Net sales ¹	31,405	31,762	35,174	37,878	40,648	43,390	46,077	49,083
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	180.88	180.88	180.88
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.	12.98x	4.76x	10x	5.74%	127B
IMPERIAL BRANDS PLC	9.9x	2.91x	6.69x	6.25%	27.38B
SMOORE INTERNATIONAL HOLDINGS LIMITED	30.15x	2.02x	18.43x	2.01%	6B
TURNING POINT BRANDS, INC.	55.17x	-	-	0.4%	1.55B
UNIVERSAL CORPORATION	11.73x	-	-	-	1.26B
Average	23.98x	3.23x	11.71x	3.6%	32.61B
Weighted average by Cap.	13.49x	4.34x	9.75x	5.63%