Valuation Philip Morris International, Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo 12:58:50 28/10/2026 am IST			5-day change	1st Jan Change
67.97 ^BRL	-0.01%		+6.59%	+20.13%

23/10	Philip Morris International's Heavy Investment in ZYN Expected to Drag on Near-Term US Profit, Needham Says	MT
22/10	UBS Adjusts Price Target on Philip Morris International to $201 From $193, Maintains Neutral Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,47,899	1,56,896	1,46,050	1,87,124	2,49,685	3,15,815	-	-
Change	-	6.08%	-6.91%	28.12%	33.43%	26.49%	-	-
Enterprise Value (EV) ¹	1,71,209	1,96,812	1,90,899	2,28,603	2,93,648	3,57,301	3,55,095	3,53,296
Change	-	14.95%	-3%	19.75%	28.45%	21.68%	-0.62%	-0.51%
P/E	16.3x	17.4x	18.7x	26.6x	22.1x	27.2x	23.5x	21.2x
PBR	-14.6x	-17.5x	-13x	-15.9x	-25x	-42.2x	-60x	-87.9x
PEG	-	-50.72x	-1.4x	-2.67x	0.4x	9.76x	1.5x	2x
Capitalization / Revenue	4.71x	4.94x	4.15x	4.94x	6.14x	7.25x	6.92x	6.53x
EV / Revenue	5.45x	6.2x	5.43x	6.04x	7.22x	8.2x	7.78x	7.3x
EV / EBITDA	11.8x	14.3x	13.5x	14.7x	16.9x	18.3x	16.8x	15.8x
EV / EBIT	12.7x	15.2x	14.3x	15.6x	17.9x	20x	18.7x	17.4x
EV / FCF	15.3x	20.2x	24.2x	21.2x	27.5x	108x	86.4x	-
FCF Yield	6.55%	4.94%	4.13%	4.71%	3.63%	0.92%	1.16%	-
Dividend per Share ²	4.9	5.04	5.2	5.4	5.64	6.069	6.501	6.896
Rate of return	5.16%	4.98%	5.53%	4.49%	3.52%	3%	3.21%	3.4%
EPS ²	5.83	5.81	5.02	4.52	7.26	7.462	8.637	9.56
Distribution rate	84%	86.7%	104%	119%	77.7%	81.3%	75.3%	72.1%
Net sales ¹	31,405	31,762	35,174	37,878	40,648	43,578	45,634	48,372
EBITDA ¹	14,486	13,802	14,193	15,580	17,375	19,546	21,162	22,290
EBIT ¹	13,488	12,908	13,337	14,688	16,428	17,832	19,040	20,274
Net income ¹	9,109	9,048	7,813	7,057	11,348	12,013	13,457	14,838
Net Debt ¹	23,310	39,916	44,849	41,479	43,963	41,486	39,280	37,482
Reference price ²	95.00	101.21	94.08	120.35	160.40	202.62	202.62	202.62
Nbr of stocks (in thousands)	15,56,828	15,50,202	15,52,406	15,54,833	15,56,639	15,58,656	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PHILIP MORRIS INTERNATIONAL, INC.	27.15x	8.2x	18.28x	3%	32TCr
BRITISH AMERICAN TOBACCO P.L.C.	13.65x	4.86x	10.46x	5.57%	13TCr
ALTRIA GROUP, INC.	13.29x	6.99x	11x	5.89%	12TCr
JAPAN TOBACCO INC.	20.31x	3.62x	11.52x	3.65%	8.44TCr
ITC LIMITED	18.19x	4.09x	13.42x	4.96%	3.43TCr
IMPERIAL BRANDS PLC	10.63x	3.03x	6.96x	5.84%	2.89TCr
KT&G CORPORATION	14.7x	2.81x	10.57x	3.9%	1.46TCr
PT HANJAYA MANDALA SAMPOERNA TBK	9.49x	0.62x	6.13x	9.66%	432.73Cr
Average	15.93x	4.28x	11.04x	5.31%	9.18TCr
Weighted average by Cap.	20.25x	6.34x	14.01x	4.27%