Valuation Philip Morris International, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 12:47:02 15/01/2026 am IST			5-day change	1st Jan Change
170.78 ^USD	+2.97%		+10.17%	+6.56%

20/12	US FDA grants market authorization to six on! PLUS nicotine pouch products	RE
18/12	Italy raids illegal tobacco factory, seizes 27 tonnes of cigarettes	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,28,930	1,47,899	1,56,896	1,46,050	1,87,124	2,58,169	2,58,169	-
Change	-	14.71%	6.08%	-6.91%	28.12%	37.97%	0%	-
Enterprise Value (EV) ¹	1,53,186	1,71,209	1,96,812	1,90,899	2,28,603	2,99,128	2,96,617	2,94,033
Change	-	11.77%	14.95%	-3%	19.75%	30.85%	-0.84%	-0.87%
P/E ratio	16x	16.3x	17.4x	18.7x	26.6x	22.9x	20.9x	19x
PBR	-10.3x	-14.6x	-17.5x	-13x	-15.9x	-26.7x	-35.7x	-162x
PEG	-	1.3x	-50.72x	-1.4x	-2.67x	0.4x	2.09x	2x
Capitalization / Revenue	4.49x	4.71x	4.94x	4.15x	4.94x	6.35x	5.9x	5.53x
EV / Revenue	5.34x	5.45x	6.2x	5.43x	6.04x	7.35x	6.77x	6.3x
EV / EBITDA	12.1x	11.8x	14.3x	13.5x	14.7x	17.5x	15.6x	14.5x
EV / EBIT	13.1x	12.7x	15.2x	14.3x	15.6x	18.4x	16.8x	15.3x
EV / FCF	16.6x	15.3x	20.2x	24.2x	21.2x	22.1x	22.6x	20.3x
FCF Yield	6.01%	6.55%	4.94%	4.13%	4.71%	4.52%	4.43%	4.93%
Dividend per Share ²	4.74	4.9	5.04	5.2	5.4	5.912	6.271	6.355
Rate of return	5.73%	5.16%	4.98%	5.53%	4.49%	3.56%	3.78%	3.83%
EPS ²	5.16	5.83	5.81	5.02	4.52	7.23	7.952	8.708
Distribution rate	91.9%	84%	86.7%	104%	119%	81.8%	78.9%	73%
Net sales ¹	28,694	31,405	31,762	35,174	37,878	40,679	43,793	46,650
EBITDA ¹	12,679	14,486	13,802	14,193	15,580	17,128	19,049	20,290
EBIT ¹	11,698	13,488	12,908	13,337	14,688	16,236	17,699	19,212
Net income ¹	8,056	9,109	9,048	7,813	7,057	11,274	12,378	13,505
Net Debt ¹	24,256	23,310	39,916	44,849	41,479	40,959	38,448	35,864
Reference price ²	82.79	95.00	101.21	94.08	120.35	165.85	165.85	165.85
Nbr of stocks (in thousands)	15,57,316	15,56,828	15,50,202	15,52,406	15,54,833	15,56,639	15,56,639	-
Announcement Date	04/02/21	10/02/22	09/02/23	08/02/24	06/02/25	-	-	-

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.	22.94x	7.35x	17.46x	3.56%	26TCr
BRITISH AMERICAN TOBACCO P.L.C.	12.25x	4.76x	9.98x	5.83%	12TCr
IMPERIAL BRANDS PLC	10.47x	3.18x	7.3x	5.61%	3.2TCr
SMOORE INTERNATIONAL HOLDINGS LIMITED	58.49x	4.07x	29.13x	1.94%	891.71Cr
PHILIP MORRIS CR	14.76x	1.98x	9.04x	6.76%	249.8Cr
TURNING POINT BRANDS, INC.	31.04x	-	-	0.27%	211.61Cr
UNIVERSAL CORPORATION	11.72x	-	-	-	137.27Cr
Average	23.10x	4.27x	14.58x	4%	6.11TCr
Weighted average by Cap.	19.64x	6.19x	14.73x	4.34%