|
Market Closed -
Xetra
11:35:54 2026-10-02 EDT
|
5-day change | 1st Jan Change | ||
| 167.44 EUR | +0.17% |
|
+1.54% | +21.83% |
| 09-25 | India Orders Clampdown on Nicotine Pouches | MT |
| 09-25 | India orders crackdown on nicotine pouches, citing health risks, letter shows | RE |
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 | 292,178 | - | - |
| Change | - | 6.08% | -6.91% | 28.12% | 33.43% | 17.02% | - | - |
| Enterprise Value (EV) 1 | 171,209 | 196,812 | 190,899 | 228,603 | 293,648 | 333,244 | 331,202 | 329,282 |
| Change | - | 14.95% | -3% | 19.75% | 28.45% | 13.48% | -0.61% | -0.58% |
| P/E | 16.3x | 17.4x | 18.7x | 26.6x | 22.1x | 25.1x | 21.5x | 19.5x |
| PBR | -14.6x | -17.5x | -13x | -15.9x | -25x | -43.8x | -70.9x | -137x |
| PEG | - | -50.72x | -1.4x | -2.67x | 0.4x | 8.93x | 1.3x | 1.9x |
| Capitalization / Revenue | 4.71x | 4.94x | 4.15x | 4.94x | 6.14x | 6.71x | 6.34x | 5.98x |
| EV / Revenue | 5.45x | 6.2x | 5.43x | 6.04x | 7.22x | 7.66x | 7.19x | 6.74x |
| EV / EBITDA | 11.8x | 14.3x | 13.5x | 14.7x | 16.9x | 17.1x | 15.9x | 15.1x |
| EV / EBIT | 12.7x | 15.2x | 14.3x | 15.6x | 17.9x | 18.7x | 17.3x | 16.2x |
| EV / FCF | 15.3x | 20.2x | 24.2x | 21.2x | 27.5x | 101x | 80.6x | - |
| FCF Yield | 6.55% | 4.94% | 4.13% | 4.71% | 3.63% | 0.99% | 1.24% | - |
| Dividend per Share 2 | 4.9 | 5.04 | 5.2 | 5.4 | 5.64 | 6.075 | 6.385 | 6.779 |
| Rate of return | 5.16% | 4.98% | 5.53% | 4.49% | 3.52% | 3.24% | 3.41% | 3.62% |
| EPS 2 | 5.83 | 5.81 | 5.02 | 4.52 | 7.26 | 7.464 | 8.726 | 9.616 |
| Distribution rate | 84% | 86.7% | 104% | 119% | 77.7% | 81.4% | 73.2% | 70.5% |
| Net sales 1 | 31,405 | 31,762 | 35,174 | 37,878 | 40,648 | 43,532 | 46,062 | 48,880 |
| EBITDA 1 | 14,486 | 13,802 | 14,193 | 15,580 | 17,375 | 19,527 | 20,799 | 21,833 |
| EBIT 1 | 13,488 | 12,908 | 13,337 | 14,688 | 16,428 | 17,804 | 19,147 | 20,343 |
| Net income 1 | 9,109 | 9,048 | 7,813 | 7,057 | 11,348 | 11,648 | 13,588 | 14,913 |
| Net Debt 1 | 23,310 | 39,916 | 44,849 | 41,479 | 43,963 | 41,067 | 39,025 | 37,105 |
| Reference price 2 | 95.00 | 101.21 | 94.08 | 120.35 | 160.40 | 187.46 | 187.46 | 187.46 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 25.12x | 7.66x | 17.07x | 3.24% | 292B | |
| 11.84x | 4.41x | 9.54x | 6.34% | 113B | |
| 12.15x | 6.48x | 10.17x | 6.42% | 112B | |
| 18.54x | 3.32x | 10.54x | 4% | 76.88B | |
| 17.89x | 4.01x | 13.21x | 5% | 33.35B | |
| 9.18x | 2.73x | 6.27x | 6.84% | 24.55B | |
| 13.69x | 2.66x | 10.07x | 4.07% | 13.64B | |
| 34.21x | 2.53x | 21.51x | 1.9% | 7.3B | |
| 8.84x | 0.55x | 5.52x | 10.6% | 4B | |
| Average | 16.83x | 3.82x | 11.54x | 5.38% | 75.26B | |
| Weighted average by Cap. | 18.84x | 5.87x | 13.18x | 4.63% |
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
- 4I1 Stock
- Valuation Philip Morris International, Inc.
Select your edition
All financial news and data tailored to specific country editions
