Valuation Altria Group, Inc.

Stocks

Market Closed - NYSE Other stock markets 01:30:02 10/07/2026 am IST			After hours 05:30:00 am
71.59 ^USD	-1.68%		71.65	+0.08%

07/07	UBS Adjusts Price Target on Altria Group to $79 From $76	MT
26/06	Philip Morris, Other Tobacco Stocks Rise After FDA Proposes Foreign Tobacco Regulations	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	87,055	81,920	71,347	88,622	96,792	1,19,548	-	-
Change	-	-5.9%	-12.91%	24.21%	9.22%	23.51%	-	-
Enterprise Value (EV) ¹	1,10,555	1,04,570	93,894	1,10,421	1,18,027	1,40,487	1,39,729	1,39,290
Change	-	-5.41%	-10.21%	17.6%	6.89%	19.03%	-0.54%	-0.31%
P/E	35.4x	14.3x	8.83x	8x	14x	12.8x	12.3x	12x
PBR	-53.8x	-20.5x	-20.2x	-40.2x	-27.6x	-54.3x	-84.3x	-79.4x
PEG	-	0x	0.2x	0.2x	-0.4x	0.4x	3.23x	4.44x
Capitalization / Revenue	4.12x	3.96x	3.48x	4.33x	4.81x	5.82x	5.78x	5.73x
EV / Revenue	5.24x	5.05x	4.58x	5.4x	5.86x	6.84x	6.76x	6.67x
EV / EBITDA	9.18x	8.55x	7.45x	8.91x	9.37x	10.6x	10.4x	10.2x
EV / EBIT	9.37x	8.71x	7.62x	9.12x	9.57x	10.9x	10.7x	10.5x
EV / FCF	13.4x	13x	10.3x	12.8x	13x	13.9x	13.7x	-
FCF Yield	7.45%	7.7%	9.68%	7.8%	7.69%	7.17%	7.31%	-
Dividend per Share ²	3.52	3.68	3.84	4	4.16	4.339	4.502	4.675
Rate of return	7.43%	8.05%	9.52%	7.65%	7.21%	6.06%	6.29%	6.53%
EPS ²	1.34	3.19	4.57	6.54	4.12	5.589	5.802	5.958
Distribution rate	263%	115%	84%	61.2%	101%	77.6%	77.6%	78.5%
Net sales ¹	21,111	20,688	20,502	20,444	20,139	20,535	20,680	20,872
EBITDA ¹	12,044	12,237	12,602	12,391	12,595	13,287	13,464	13,679
EBIT ¹	11,800	12,011	12,330	12,105	12,329	12,891	13,043	13,238
Net income ¹	2,475	5,764	8,130	11,264	6,947	9,321	9,580	9,731
Net Debt ¹	23,500	22,650	22,547	21,799	21,235	20,939	20,181	19,743
Reference price ²	47.39	45.71	40.34	52.29	57.66	71.59	71.59	71.59
Nbr of stocks (in thousands)	18,36,989	17,92,173	17,68,647	16,94,813	16,78,672	16,69,891	-	-
Announcement Date	27/01/22	01/02/23	01/02/24	30/01/25	29/01/26	-	-	-

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.($)
ALTRIA GROUP, INC.	12.81x	6.84x	10.57x	6.06%	12TCr
JAPAN TOBACCO INC.	17.85x	3.1x	10.02x	4.11%	6.76TCr
ITC LIMITED	18.34x	4.29x	13.82x	4.81%	3.7TCr
KT&G CORPORATION	14.2x	2.65x	10.13x	3.7%	1.21TCr
PT HANJAYA MANDALA SAMPOERNA TBK	9.77x	0.62x	6.18x	9.59%	437.38Cr
RLX TECHNOLOGY INC.	16.93x	0.16x	0.98x	7.3%	243.23Cr
EASTERN COMPANY S.A.E	9.64x	2.41x	7.19x	8.42%	223.39Cr
PT GUDANG GARAM TBK	8.42x	0.37x	4.2x	3.78%	173.69Cr
Average	13.50x	2.56x	7.89x	5.97%	3.09TCr
Weighted average by Cap.	15.01x	4.97x	10.64x	5.3%