Valuation Altria Group, Inc.

Equities

Market Closed - Nyse Other stock markets 01:30:02 17/09/2024 am IST			Pre-market 06:27:36 pm
51.70 ^USD	-2.38%		51.55	-0.29%

09/09	UBS Adjusts Price Target on Altria to $41 From $39, Maintains Sell Rating	MT
09/09	Barclays Raises Price Target on Altria Group to $45 From $43	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	93,238	76,195	87,055	81,920	71,347	88,212	-	-
Change	-	-18.28%	14.25%	-5.9%	-12.91%	23.64%	-	-
Enterprise Value (EV) ¹	1,19,163	1,00,721	1,10,555	1,04,570	93,894	1,09,979	1,09,257	1,08,995
Change	-	-15.48%	9.76%	-5.41%	-10.21%	17.13%	-0.66%	-0.24%
P/E ratio	-71.3x	17.1x	35.4x	14.3x	8.83x	8.31x	10x	9.74x
PBR	14.9x	26.8x	-53.8x	-20.5x	-20.2x	-25.9x	-28.5x	-31x
PEG	-	-0x	-0.8x	0x	0.2x	0.2x	-0.6x	3.12x
Capitalization / Revenue	4.71x	3.66x	4.12x	3.96x	3.48x	4.33x	4.34x	4.31x
EV / Revenue	6.02x	4.83x	5.24x	5.05x	4.58x	5.39x	5.37x	5.33x
EV / EBITDA	10.9x	8.11x	9.18x	8.55x	7.45x	9.03x	8.69x	8.53x
EV / EBIT	11.1x	8.29x	9.37x	8.71x	7.62x	9.31x	8.89x	8.69x
EV / FCF	15.7x	12.4x	13.4x	13x	10.3x	14.1x	13.3x	13.2x
FCF Yield	6.37%	8.1%	7.45%	7.7%	9.68%	7.07%	7.52%	7.56%
Dividend per Share ²	3.28	3.4	3.52	3.68	3.84	4.033	4.162	4.334
Rate of return	6.57%	8.29%	7.43%	8.05%	9.52%	7.8%	8.05%	8.38%
EPS ²	-0.7	2.4	1.34	3.19	4.57	6.221	5.149	5.309
Distribution rate	-469%	142%	263%	115%	84%	64.8%	80.8%	81.6%
Net sales ¹	19,796	20,841	21,111	20,688	20,502	20,390	20,336	20,463
EBITDA ¹	10,960	12,412	12,044	12,237	12,602	12,178	12,570	12,773
EBIT ¹	10,734	12,155	11,800	12,011	12,330	11,815	12,285	12,540
Net income ¹	-1,293	4,467	2,475	5,764	8,130	10,716	8,645	8,734
Net Debt ¹	25,925	24,526	23,500	22,650	22,547	21,767	21,045	20,783
Reference price ²	49.91	41.00	47.39	45.71	40.34	51.70	51.70	51.70
Nbr of stocks (in thousands)	18,68,127	18,58,419	18,36,989	17,92,173	17,68,647	17,06,224	-	-
Announcement Date	30/01/20	28/01/21	27/01/22	01/02/23	01/02/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
ALTRIA GROUP, INC.	8.3x	5.4x	9.02x	+7.80%	88.21B
ITC LIMITED	29.49x	8.67x	23.1x	+2.88%	76.22B
JAPAN TOBACCO, INC.	14.68x	2.3x	8.08x	+4.93%	51.69B
KT&G CORPORATION	13.32x	2.02x	8.38x	+4.77%	9.53B
PT HANJAYA MANDALA SAMPOERNA TBK	11.91x	0.64x	8.14x	+9.30%	5.67B
RLX TECHNOLOGY INC.	16.72x	2.65x	18.54x	+0.60%	2.1B
PT GUDANG GARAM TBK	11.54x	0.35x	4.11x	+7.37%	2B
EASTERN COMPANY S.A.E	8.01x	2.7x	6.36x	+10.51%	1.59B
SCANDINAVIAN TOBACCO GROUP A/S	8.72x	1.45x	6.63x	+7.92%	1.27B
Average	13.63x	2.91x	10.26x	+6.23%	26.48B
Weighted average by Cap.	16.85x	5.42x	13.29x	+5.47%