Valuation Philip Morris International, Inc.

Equities

Market Closed - Nyse Other stock markets 01:30:02 14/06/2025 am IST			5-day change	1st Jan Change
184.33 ^USD	+0.12%		+1.43%	+53.16%

13/06	Barclays Raises Price Target on Philip Morris International to $220 From $205	MT
13/06	Philip Morris International Inc.?s U.S. business Appoints Jody Sunna as Chief Communications Officer, Effective September 1, 2025	CI

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	2,86,555	-	-
Change	-	14.71%	6.08%	-6.91%	28.12%	53.14%	-	-
Enterprise Value (EV) ¹	1,53,186	1,71,209	1,96,812	1,90,899	2,28,603	3,26,638	3,23,510	3,20,556
Change	-	11.77%	14.95%	-3%	19.75%	42.88%	-0.96%	-0.91%
P/E ratio	16x	16.3x	17.4x	18.7x	26.6x	25.6x	23x	21.1x
PBR	-10.3x	-14.6x	-17.5x	-13x	-15.9x	-29.4x	-45.5x	-59.5x
PEG	-	1.3x	-50.72x	-1.4x	-2.67x	0.4x	2.1x	2.34x
Capitalization / Revenue	4.49x	4.71x	4.94x	4.15x	4.94x	6.98x	6.45x	6.07x
EV / Revenue	5.34x	5.45x	6.2x	5.43x	6.04x	7.95x	7.28x	6.79x
EV / EBITDA	12.1x	11.8x	14.3x	13.5x	14.7x	18.2x	16.4x	15x
EV / EBIT	13.1x	12.7x	15.2x	14.3x	15.6x	19.7x	17.9x	16.3x
EV / FCF	16.6x	15.3x	20.2x	24.2x	-	29.7x	25.1x	22.5x
FCF Yield	6.01%	6.55%	4.94%	4.13%	-	3.36%	3.98%	4.45%
Dividend per Share ²	4.74	4.9	5.04	5.2	5.4	5.588	5.903	6.177
Rate of return	5.73%	5.16%	4.98%	5.53%	4.49%	3.03%	3.2%	3.35%
EPS ²	5.16	5.83	5.81	5.02	4.52	7.208	8.011	8.733
Distribution rate	91.9%	84%	86.7%	104%	119%	77.5%	73.7%	70.7%
Net sales ¹	28,694	31,405	31,762	35,174	37,878	41,069	44,430	47,215
EBITDA ¹	12,679	14,486	13,802	14,193	15,580	17,992	19,712	21,438
EBIT ¹	11,698	13,488	12,908	13,337	14,688	16,590	18,073	19,661
Net income ¹	8,056	9,109	9,048	7,813	7,057	11,246	12,397	13,570
Net Debt ¹	24,256	23,310	39,916	44,849	41,479	40,083	36,955	34,002
Reference price ²	82.79	95.00	101.21	94.08	120.35	184.33	184.33	184.33
Nbr of stocks (in thousands)	15,57,316	15,56,828	15,50,202	15,52,406	15,54,833	15,56,517	-	-
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.	25.54x	7.95x	18.15x	3.04%	29TCr
BRITISH AMERICAN TOBACCO P.L.C.	11x	4.27x	8.89x	6.91%	11TCr
IMPERIAL BRANDS PLC	10.37x	3.24x	7.48x	5.66%	3.17TCr
SMOORE INTERNATIONAL HOLDINGS LIMITED	71.62x	7.7x	47.34x	0.55%	1.52TCr
GODFREY PHILLIPS INDIA LIMITED	36.17x	-	-	-	496.34Cr
TURNING POINT BRANDS, INC.	24.46x	-	-	-	135.3Cr
Average	29.86x	5.79x	20.46x	4.04%	7.43TCr
Weighted average by Cap.	22.70x	6.72x	16.16x	4.07%