Valuation Philip Morris International, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2026-05-15 pm EDT			5-day change	1st Jan Change
189.61 ^USD	-1.17%		+10.89%	+18.21%

May. 15	Lone Pine Capital dissolves share stake in Microsoft, Amazon, reports in Alphabet	RE
May. 15	S&P 500 Ekes Out Seventh Consecutive Weekly Gain as Energy Leads	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	147,899	156,896	146,050	187,124	249,685	295,518	-	-
Change	-	6.08%	-6.91%	28.12%	33.43%	18.36%	-	-
Enterprise Value (EV) ¹	171,209	196,812	190,899	228,603	293,648	336,333	334,318	332,319
Change	-	14.95%	-3%	19.75%	28.45%	14.54%	-0.6%	-0.6%
P/E ratio	16.3x	17.4x	18.7x	26.6x	22.1x	24.6x	21.7x	19.6x
PBR	-14.6x	-17.5x	-13x	-15.9x	-25x	-45.5x	-70.6x	-44.7x
PEG	-	-50.72x	-1.4x	-2.67x	0.4x	4.04x	1.6x	1.8x
Capitalization / Revenue	4.71x	4.94x	4.15x	4.94x	6.14x	6.79x	6.4x	6.01x
EV / Revenue	5.45x	6.2x	5.43x	6.04x	7.22x	7.73x	7.24x	6.76x
EV / EBITDA	11.8x	14.3x	13.5x	14.7x	16.9x	17.5x	16.2x	15.3x
EV / EBIT	12.7x	15.2x	14.3x	15.6x	17.9x	19x	17.4x	16.3x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	4.9	5.04	5.2	5.4	-	6.015	6.412	6.791
Rate of return	5.16%	4.98%	5.53%	4.49%	-	3.17%	3.38%	3.58%
EPS ²	5.83	5.81	5.02	4.52	7.26	7.702	8.736	9.696
Distribution rate	84%	86.7%	104%	119%	-	78.1%	73.4%	70%
Net sales ¹	31,405	31,762	35,174	37,878	40,648	43,493	46,197	49,194
EBITDA ¹	14,486	13,802	14,193	15,580	17,375	19,176	20,686	21,771
EBIT ¹	13,488	12,908	13,337	14,688	16,428	17,737	19,178	20,404
Net income ¹	9,109	9,048	7,813	7,057	11,348	12,024	13,602	15,055
Net Debt ¹	23,310	39,916	44,849	41,479	43,963	40,814	38,799	36,801
Reference price ²	95.00	101.21	94.08	120.35	160.40	189.61	189.61	189.61
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.($)
PHILIP MORRIS INTERNATIONAL, INC.	24.62x	7.73x	17.54x	3.17%	296B
BRITISH AMERICAN TOBACCO P.L.C.	14.47x	5.14x	10.86x	5.16%	140B
IMPERIAL BRANDS PLC	10.57x	3.04x	7.01x	5.92%	29.01B
SMOORE INTERNATIONAL HOLDINGS LIMITED	40.82x	3.09x	28.74x	1.28%	8.29B
TURNING POINT BRANDS, INC.	62.63x	-	-	0.36%	1.73B
UNIVERSAL CORPORATION	13.05x	-	-	-	1.33B
Average	27.69x	4.75x	16.04x	3.18%	79.34B
Weighted average by Cap.	21.16x	6.60x	15.11x	3.89%