Valuation Philip Morris International, Inc.

Equities

Market Closed - Nyse Other stock markets 01:30:02 11/04/2026 am IST			5-day change	1st Jan Change
160.45 ^USD	-0.50%		+1.49%	+0.03%

10/04	Stifel Adjusts Price Target on Philip Morris International to $195 From $200, Maintains Buy Rating	MT
01/04	Philip Morris International shares fall almost 7% after Reuters report on delays to US nicotine pouch fast-track scheme	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,47,899	1,56,896	1,46,050	1,87,124	2,49,685	2,50,066	-	-
Change	-	6.08%	-6.91%	28.12%	33.43%	0.15%	-	-
Enterprise Value (EV) ¹	1,71,209	1,96,812	1,90,899	2,28,603	2,93,648	2,91,534	2,88,205	2,85,436
Change	-	14.95%	-3%	19.75%	28.45%	-0.72%	-1.14%	-0.96%
P/E ratio	16.3x	17.4x	18.7x	26.6x	22.1x	20.2x	18.5x	16.8x
PBR	-14.6x	-17.5x	-13x	-15.9x	-25x	-39x	-117x	-156x
PEG	-	-50.72x	-1.4x	-2.67x	0.4x	2.1x	2.09x	1.7x
Capitalization / Revenue	4.71x	4.94x	4.15x	4.94x	6.14x	5.74x	5.37x	5.03x
EV / Revenue	5.45x	6.2x	5.43x	6.04x	7.22x	6.69x	6.19x	5.74x
EV / EBITDA	11.8x	14.3x	13.5x	14.7x	16.9x	15.2x	14x	13x
EV / EBIT	12.7x	15.2x	14.3x	15.6x	17.9x	16.4x	14.9x	13.8x
EV / FCF	-	-	-	-	-	-	2,02,55,757x	1,86,12,784x
FCF Yield	-	-	-	-	-	-	0%	0%
Dividend per Share ²	4.9	5.04	5.2	5.4	-	5.968	6.345	6.736
Rate of return	5.16%	4.98%	5.53%	4.49%	-	3.72%	3.95%	4.2%
EPS ²	5.83	5.81	5.02	4.52	7.26	7.958	8.664	9.544
Distribution rate	84%	86.7%	104%	119%	-	75%	73.2%	70.6%
Net sales ¹	31,405	31,762	35,174	37,878	40,648	43,562	46,527	49,756
EBITDA ¹	14,486	13,802	14,193	15,580	17,375	19,129	20,572	21,932
EBIT ¹	13,488	12,908	13,337	14,688	16,428	17,767	19,314	20,713
Net income ¹	9,109	9,048	7,813	7,057	11,348	12,405	13,463	14,780
Net Debt ¹	23,310	39,916	44,849	41,479	43,963	41,467	38,139	35,370
Reference price ²	95.00	101.21	94.08	120.35	160.40	160.45	160.45	160.45
Nbr of stocks (in thousands)	15,56,828	15,50,202	15,52,406	15,54,833	15,56,639	15,58,530	-	-
Announcement Date	10/02/22	09/02/23	08/02/24	06/02/25	06/02/26	-	-	-

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.	20.16x	6.69x	15.24x	3.72%	25TCr
BRITISH AMERICAN TOBACCO P.L.C.	12.96x	4.72x	9.85x	5.78%	13TCr
IMPERIAL BRANDS PLC	10.73x	3.2x	7.34x	5.47%	3.23TCr
SMOORE INTERNATIONAL HOLDINGS LIMITED	47.12x	3.21x	32.77x	2.38%	743.54Cr
PHILIP MORRIS CR	15.4x	2.08x	9.51x	6.48%	261.21Cr
TURNING POINT BRANDS, INC.	28.42x	-	-	0.38%	161.61Cr
UNIVERSAL CORPORATION	13.03x	-	-	-	133.17Cr
Average	21.12x	3.98x	14.94x	4.04%	6.03TCr
Weighted average by Cap.	17.73x	5.73x	13.27x	4.46%