Valuation Philip Morris International, Inc.

Equities

Market Closed - Nyse Other stock markets 01:30:02 07/09/2024 am IST			5-day change	1st Jan Change
125.81 ^USD	+0.50%		+2.04%	+33.73%

04/09	Stifel Nicolaus Adjusts Philip Morris International Price Target to $138 From $120, Maintains Buy Rating	MT
03/09	Transcript : Philip Morris International Inc. Presents at Barclays 17th Annual Global Consumer Staples Conference, Sep-03-2024 12:45 PM

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	1,32,389	1,28,930	1,47,899	1,56,896	1,46,050	1,95,610	-	-
Change	-	-2.61%	14.71%	6.08%	-6.91%	33.93%	-	-
Enterprise Value (EV) ¹	1,56,573	1,53,186	1,71,209	1,96,812	1,90,899	2,39,112	2,37,010	2,34,650
Change	-	-2.16%	11.77%	14.95%	-3%	25.26%	-0.88%	-1%
P/E ratio	18.5x	16x	16.3x	17.4x	18.7x	20.4x	18.6x	17x
PBR	-11.4x	-10.3x	-14.6x	-17.5x	-13x	-20.5x	-26.3x	-38.3x
PEG	-	1.3x	1.3x	-50.72x	-1.4x	0.9x	1.91x	1.86x
Capitalization / Revenue	4.44x	4.49x	4.71x	4.94x	4.15x	5.21x	4.89x	4.56x
EV / Revenue	5.25x	5.34x	5.45x	6.2x	5.43x	6.37x	5.92x	5.47x
EV / EBITDA	12.3x	12.1x	11.8x	14.3x	13.5x	15.4x	14.2x	12.9x
EV / EBIT	13.3x	13.1x	12.7x	15.2x	14.3x	16.6x	15.2x	13.8x
EV / FCF	16.9x	16.6x	15.3x	20.2x	24.2x	24.5x	21.7x	20.1x
FCF Yield	5.9%	6.01%	6.55%	4.94%	4.13%	4.08%	4.6%	4.99%
Dividend per Share ²	4.62	4.74	4.9	5.04	5.2	5.273	5.46	5.719
Rate of return	5.43%	5.73%	5.16%	4.98%	5.53%	4.19%	4.34%	4.55%
EPS ²	4.61	5.16	5.83	5.81	5.02	6.167	6.767	7.384
Distribution rate	100%	91.9%	84%	86.7%	104%	85.5%	80.7%	77.4%
Net sales ¹	29,805	28,694	31,405	31,762	35,174	37,516	40,007	42,908
EBITDA ¹	12,724	12,679	14,486	13,802	14,193	15,527	16,692	18,132
EBIT ¹	11,760	11,698	13,488	12,908	13,337	14,363	15,634	17,041
Net income ¹	7,185	8,056	9,109	9,048	7,813	9,586	10,393	11,456
Net Debt ¹	24,184	24,256	23,310	39,916	44,849	43,503	41,400	39,040
Reference price ²	85.09	82.79	95.00	101.21	94.08	125.81	125.81	125.81
Nbr of stocks (in thousands)	15,55,875	15,57,316	15,56,828	15,50,202	15,52,406	15,54,802	-	-
Announcement Date	06/02/20	04/02/21	10/02/22	09/02/23	08/02/24	-	-	-

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. ($)
PHILIP MORRIS INTERNATIONAL, INC.	20.4x	6.37x	15.4x	+4.19%	20TCr
BRITISH AMERICAN TOBACCO P.L.C.	9.12x	3.71x	7.49x	+8.14%	8.51TCr
IMPERIAL BRANDS PLC	8.97x	2.87x	6.53x	+6.88%	2.46TCr
SMOORE INTERNATIONAL HOLDINGS LIMITED	28.97x	2.74x	15.15x	+1.30%	703.43Cr
GODFREY PHILLIPS INDIA LIMITED	31.84x	-	-	+1.11%	446.19Cr
PHILIP MORRIS CR	12.84x	-	-	+8.57%	185.19Cr
TURNING POINT BRANDS, INC.	14.72x	-	-	-	70Cr
Average	18.12x	3.92x	11.14x	+5.03%	4.56TCr
Weighted average by Cap.	16.80x	5.29x	12.54x	+5.37%