|
Market Closed -
Sao Paulo
10:47:46 29/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 63.27 BRL | +1.22% |
|
+3.38% | +11.82% |
| 25/09 | India Orders Clampdown on Nicotine Pouches | MT |
| 25/09 | India orders crackdown on nicotine pouches, citing health risks, letter shows | RE |
Company Valuation: Philip Morris International, Inc.
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 | 3,02,215 | - | - |
| Change | - | 6.08% | -6.91% | 28.12% | 33.43% | 21.04% | - | - |
| Enterprise Value (EV) 1 | 1,71,209 | 1,96,812 | 1,90,899 | 2,28,603 | 2,93,648 | 3,43,282 | 3,41,240 | 3,39,320 |
| Change | - | 14.95% | -3% | 19.75% | 28.45% | 16.9% | -0.59% | -0.56% |
| P/E | 16.3x | 17.4x | 18.7x | 26.6x | 22.1x | 26x | 22.2x | 20.2x |
| PBR | -14.6x | -17.5x | -13x | -15.9x | -25x | -45.3x | -73.3x | -142x |
| PEG | - | -50.72x | -1.4x | -2.67x | 0.4x | 9.25x | 1.3x | 2x |
| Capitalization / Revenue | 4.71x | 4.94x | 4.15x | 4.94x | 6.14x | 6.94x | 6.56x | 6.18x |
| EV / Revenue | 5.45x | 6.2x | 5.43x | 6.04x | 7.22x | 7.89x | 7.41x | 6.94x |
| EV / EBITDA | 11.8x | 14.3x | 13.5x | 14.7x | 16.9x | 17.6x | 16.4x | 15.5x |
| EV / EBIT | 12.7x | 15.2x | 14.3x | 15.6x | 17.9x | 19.3x | 17.8x | 16.7x |
| EV / FCF | 15.3x | 20.2x | 24.2x | 21.2x | 27.5x | 104x | 83x | - |
| FCF Yield | 6.55% | 4.94% | 4.13% | 4.71% | 3.63% | 0.96% | 1.2% | - |
| Dividend per Share 2 | 4.9 | 5.04 | 5.2 | 5.4 | 5.64 | 6.075 | 6.385 | 6.779 |
| Rate of return | 5.16% | 4.98% | 5.53% | 4.49% | 3.52% | 3.13% | 3.29% | 3.5% |
| EPS 2 | 5.83 | 5.81 | 5.02 | 4.52 | 7.26 | 7.464 | 8.726 | 9.616 |
| Distribution rate | 84% | 86.7% | 104% | 119% | 77.7% | 81.4% | 73.2% | 70.5% |
| Net sales 1 | 31,405 | 31,762 | 35,174 | 37,878 | 40,648 | 43,532 | 46,062 | 48,880 |
| EBITDA 1 | 14,486 | 13,802 | 14,193 | 15,580 | 17,375 | 19,527 | 20,799 | 21,833 |
| EBIT 1 | 13,488 | 12,908 | 13,337 | 14,688 | 16,428 | 17,804 | 19,147 | 20,343 |
| Net income 1 | 9,109 | 9,048 | 7,813 | 7,057 | 11,348 | 11,648 | 13,588 | 14,913 |
| Net Debt 1 | 23,310 | 39,916 | 44,849 | 41,479 | 43,963 | 41,067 | 39,025 | 37,105 |
| Reference price 2 | 95.00 | 101.21 | 94.08 | 120.35 | 160.40 | 193.90 | 193.90 | 193.90 |
| Nbr of stocks (in thousands) | 15,56,828 | 15,50,202 | 15,52,406 | 15,54,833 | 15,56,639 | 15,58,613 | - | - |
| Announcement Date | 10/02/22 | 09/02/23 | 08/02/24 | 06/02/25 | 06/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.98x | 7.89x | 17.58x | 3.13% | 30TCr | |
| 12.44x | 4.56x | 9.82x | 6.06% | 12TCr | |
| 9.2x | 2.73x | 6.28x | 6.83% | 2.45TCr | |
| 35.03x | 2.6x | 22.12x | 1.86% | 746.56Cr | |
| 49.25x | - | - | 0.53% | 120.45Cr | |
| 13.1x | - | - | - | 103.71Cr | |
| Average | 24.17x | 4.44x | 13.95x | 3.68% | 7.58TCr | |
| Weighted average by Cap. | 21.74x | 6.65x | 15.02x | 4.07% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- PM Stock
- PHMO34 Stock
- Valuation Philip Morris International, Inc.
Select your edition
All financial news and data tailored to specific country editions
