Valuation Philip Morris International, Inc.

Stocks

Market Closed - NYSE 04:00:02 2026-11-12 pm EST			5-day change	1st Jan Change
196.66 ^USD	+0.16%		-2.40%	+22.61%

Nov. 11	Philip Morris International's U.S. Businesses Announces Appointment of Daniele Aita as Chief People & Culture Officer	CI
Nov. 05	India's Godfrey Phillips posts slump in quarterly profit as cigarette tax hike bites	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	306,525	-	-
Change	-	6.08%	-6.91%	28.12%	33.43%	22.76%	-	-
Enterprise Value (EV) ¹	171,209	196,812	190,899	228,603	293,648	348,068	346,118	344,363
Change	-	14.95%	-3%	19.75%	28.45%	18.53%	-0.56%	-0.51%
P/E	16.3x	17.4x	18.7x	26.6x	22.1x	26.8x	23x	20.8x
PBR	-14.6x	-17.5x	-13x	-15.9x	-25x	-40x	-50.4x	-66.2x
PEG	-	-50.72x	-1.4x	-2.67x	0.4x	25.52x	1.4x	1.9x
Capitalization / Revenue	4.71x	4.94x	4.15x	4.94x	6.14x	7.03x	6.71x	6.31x
EV / Revenue	5.45x	6.2x	5.43x	6.04x	7.22x	7.98x	7.57x	7.09x
EV / EBITDA	11.8x	14.3x	13.5x	14.7x	16.9x	17.9x	16.5x	15.4x
EV / EBIT	12.7x	15.2x	14.3x	15.6x	17.9x	19.6x	18.3x	17x
EV / FCF	15.3x	20.2x	24.2x	21.2x	27.5x	46.3x	37.5x	22.3x
FCF Yield	6.55%	4.94%	4.13%	4.71%	3.63%	2.16%	2.67%	4.48%
Dividend per Share ²	4.9	5.04	5.2	5.4	5.64	6.055	6.447	6.808
Rate of return	5.16%	4.98%	5.53%	4.49%	3.52%	3.08%	3.28%	3.46%
EPS ²	5.83	5.81	5.02	4.52	7.26	7.336	8.536	9.452
Distribution rate	84%	86.7%	104%	119%	77.7%	82.5%	75.5%	72%
Net sales ¹	31,405	31,762	35,174	37,878	40,648	43,609	45,699	48,547
EBITDA ¹	14,486	13,802	14,193	15,580	17,375	19,441	21,001	22,324
EBIT ¹	13,488	12,908	13,337	14,688	16,428	17,755	18,912	20,290
Net income ¹	9,109	9,048	7,813	7,057	11,348	11,787	13,293	14,640
Net Debt ¹	23,310	39,916	44,849	41,479	43,963	41,543	39,592	37,838
Reference price ²	95.00	101.21	94.08	120.35	160.40	196.66	196.66	196.66
Nbr of stocks (in thousands)	1,556,828	1,550,202	1,552,406	1,554,833	1,556,639	1,558,656	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PHILIP MORRIS INTERNATIONAL, INC.	26.81x	7.98x	17.9x	3.08%	307B
BRITISH AMERICAN TOBACCO P.L.C.	13.94x	4.92x	10.43x	5.45%	131B
ALTRIA GROUP, INC.	14.05x	7.27x	11.45x	5.54%	130B
JAPAN TOBACCO INC.	15.9x	3.01x	9.37x	4.62%	66.55B
ITC LIMITED	20.4x	4.45x	15.24x	4.48%	37.86B
IMPERIAL BRANDS PLC	10.85x	3.08x	7.08x	5.73%	29.32B
KT&G CORPORATION	15.86x	2.64x	10.03x	4.67%	13.33B
SMOORE INTERNATIONAL HOLDINGS LIMITED	30.19x	2.19x	18.86x	2.18%	6.35B
PT HANJAYA MANDALA SAMPOERNA TBK	9.08x	0.59x	5.88x	10.03%	4.14B
Average	17.45x	4.01x	11.81x	5.09%	81B
Weighted average by Cap.	19.94x	6.27x	13.83x	4.33%