Valuation Philip Morris International, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2025-07-18 pm EDT			5-day change	1st Jan Change
178.73 ^USD	-0.25%		-0.66%	+48.51%

Jul. 18	Goldman Sachs Adjusts PT on Philip Morris International to $200 From $190, Maintains Buy Rating	MT
Jul. 18	Philip Klingspor Appointed New CFO at Elon	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	128,930	147,899	156,896	146,050	187,124	278,196	-	-
Change	-	14.71%	6.08%	-6.91%	28.12%	48.67%	-	-
Enterprise Value (EV) ¹	153,186	171,209	196,812	190,899	228,603	318,143	315,262	312,423
Change	-	11.77%	14.95%	-3%	19.75%	39.17%	-0.91%	-0.9%
P/E ratio	16x	16.3x	17.4x	18.7x	26.6x	24.7x	22.2x	20.3x
PBR	-10.3x	-14.6x	-17.5x	-13x	-15.9x	-27.9x	-43.6x	-39.2x
PEG	-	1.3x	-50.72x	-1.4x	-2.67x	0.4x	2x	2.13x
Capitalization / Revenue	4.49x	4.71x	4.94x	4.15x	4.94x	6.76x	6.24x	5.86x
EV / Revenue	5.34x	5.45x	6.2x	5.43x	6.04x	7.73x	7.07x	6.58x
EV / EBITDA	12.1x	11.8x	14.3x	13.5x	14.7x	17.6x	15.9x	14.5x
EV / EBIT	13.1x	12.7x	15.2x	14.3x	15.6x	19.2x	17.4x	15.9x
EV / FCF	16.6x	15.3x	20.2x	24.2x	21.2x	28.9x	24.4x	21.7x
FCF Yield	6.01%	6.55%	4.94%	4.13%	4.71%	3.46%	4.1%	4.6%
Dividend per Share ²	4.74	4.9	5.04	5.2	5.4	5.584	5.925	6.235
Rate of return	5.73%	5.16%	4.98%	5.53%	4.49%	3.12%	3.31%	3.49%
EPS ²	5.16	5.83	5.81	5.02	4.52	7.234	8.055	8.823
Distribution rate	91.9%	84%	86.7%	104%	119%	77.2%	73.6%	70.7%
Net sales ¹	28,694	31,405	31,762	35,174	37,878	41,146	44,610	47,466
EBITDA ¹	12,679	14,486	13,802	14,193	15,580	18,039	19,851	21,603
EBIT ¹	11,698	13,488	12,908	13,337	14,688	16,591	18,100	19,672
Net income ¹	8,056	9,109	9,048	7,813	7,057	11,286	12,525	13,700
Net Debt ¹	24,256	23,310	39,916	44,849	41,479	39,947	37,066	34,227
Reference price ²	82.79	95.00	101.21	94.08	120.35	178.73	178.73	178.73
Nbr of stocks (in thousands)	1,557,316	1,556,828	1,550,202	1,552,406	1,554,833	1,556,517	-	-
Announcement Date	2/4/21	2/10/22	2/9/23	2/8/24	2/6/25	-	-	-

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.	24.71x	7.73x	17.64x	3.12%	278B
BRITISH AMERICAN TOBACCO P.L.C.	11.57x	4.47x	9.3x	6.41%	112B
IMPERIAL BRANDS PLC	10.5x	3.25x	7.5x	5.56%	31.61B
SMOORE INTERNATIONAL HOLDINGS LIMITED	83.12x	8.93x	56.26x	0.47%	17.43B
GODFREY PHILLIPS INDIA LIMITED	41.39x	-	-	-	5.65B
TURNING POINT BRANDS, INC.	25.35x	-	-	-	1.4B
Average	32.77x	6.10x	22.67x	3.89%	74.4B
Weighted average by Cap.	22.90x	6.63x	16.31x	4.03%