Company Valuation: Philip Morris CR

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2028
Market Cap 1 44,201 45,903 42,883 46,068 50,845 49,472
Change - 3.85% -6.58% 7.43% 10.37% -
Enterprise Value (EV) 44,201 45,903 42,883 46,068 50,845 49,472
Change - 3.85% -6.58% 7.43% 10.37% -
P/E - 12.6x 12.8x 13.8x 16.7x -
PBR - - - - - -
PEG - - -1.6x - -1.82x -
Capitalization / Revenue 23,42,753x 21,91,276x 20,84,732x 21,31,969x 23,44,688x -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 10.1x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 1,310 1,310 1,220 - - -
Rate of return 8.14% 7.83% 7.81% - - -
EPS 2 - 1,324 1,218 1,218 1,106 -
Distribution rate - 98.9% 100% - - -
Net sales 18,867 20,948 20,570 21,608 21,685 -
EBITDA 5,105 4,967 4,577 4,731 - -
EBIT 1 4,367 4,243 3,870 4,003 3,720 4,900
Net income - 3,636 3,343 3,344 3,035 -
Net Debt - - - - - -
Reference price 2 16,100.00 16,720.00 15,620.00 16,780.00 18,520.00 18,200.00
Nbr of stocks (in thousands) 2,745 2,745 2,745 2,745 2,745 2,745
Announcement Date 30/03/22 03/04/23 27/03/24 28/04/25 28/04/26 -
1CZK in Million2CZK
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 234.67Cr
22.94x7.41x16.93x3.37% 28TCr
12.98x4.76x10x5.74% 13TCr
9.93x2.92x6.71x6.23% 2.74TCr
29.98x2.01x18.31x2.02% 595.99Cr
55.81x - - 0.4% 156.72Cr
11.86x - - - 127.07Cr
Average 23.91x 4.28x 12.99x 3.55% 6.37TCr
Weighted average by Cap. 19.47x 6.30x 14.32x 4.2%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. TABAK Stock
  4. Valuation Philip Morris CR