|
Market Closed -
NYSE
04:00:02 17/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 205.20 USD | +2.65% |
|
+1.99% | +27.93% |
| 10-13 | Jefferies Adjusts Price Target on Philip Morris International to $190 From $180 | MT |
| 10-08 | Imperial Brands nearing the end of a good run? |  |
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 | 147,899 | 156,896 | 146,050 | 187,124 | 249,685 | 319,827 | - | - |
| Change | - | 6.08% | -6.91% | 28.12% | 33.43% | 28.09% | - | - |
| Enterprise Value (EV) 1 | 171,209 | 196,812 | 190,899 | 228,603 | 293,648 | 361,112 | 358,935 | 357,044 |
| Change | - | 14.95% | -3% | 19.75% | 28.45% | 22.97% | -0.6% | -0.53% |
| P/E | 16.3x | 17.4x | 18.7x | 26.6x | 22.1x | 26.4x | 23.6x | 21.4x |
| PBR | -14.6x | -17.5x | -13x | -15.9x | -25x | -47.5x | -54.7x | -133x |
| PEG | - | -50.72x | -1.4x | -2.67x | 0.4x | 3.85x | 1.9x | 2.1x |
| Capitalization / Revenue | 4.71x | 4.94x | 4.15x | 4.94x | 6.14x | 7.34x | 6.96x | 6.57x |
| EV / Revenue | 5.45x | 6.2x | 5.43x | 6.04x | 7.22x | 8.29x | 7.81x | 7.33x |
| EV / EBITDA | 11.8x | 14.3x | 13.5x | 14.7x | 16.9x | 18.4x | 17.2x | 16.3x |
| EV / EBIT | 12.7x | 15.2x | 14.3x | 15.6x | 17.9x | 20.2x | 18.7x | 17.5x |
| EV / FCF | 15.3x | 20.2x | 24.2x | 21.2x | 27.5x | 109x | 87.3x | - |
| FCF Yield | 6.55% | 4.94% | 4.13% | 4.71% | 3.63% | 0.91% | 1.15% | - |
| Dividend per Share 2 | 4.9 | 5.04 | 5.2 | 5.4 | 5.64 | 6.073 | 6.399 | 6.792 |
| Rate of return | 5.16% | 4.98% | 5.53% | 4.49% | 3.52% | 2.96% | 3.12% | 3.31% |
| EPS 2 | 5.83 | 5.81 | 5.02 | 4.52 | 7.26 | 7.758 | 8.7 | 9.6 |
| Distribution rate | 84% | 86.7% | 104% | 119% | 77.7% | 78.3% | 73.6% | 70.8% |
| Net sales 1 | 31,405 | 31,762 | 35,174 | 37,878 | 40,648 | 43,554 | 45,948 | 48,682 |
| EBITDA 1 | 14,486 | 13,802 | 14,193 | 15,580 | 17,375 | 19,641 | 20,839 | 21,901 |
| EBIT 1 | 13,488 | 12,908 | 13,337 | 14,688 | 16,428 | 17,868 | 19,165 | 20,374 |
| Net income 1 | 9,109 | 9,048 | 7,813 | 7,057 | 11,348 | 12,098 | 13,550 | 14,893 |
| Net Debt 1 | 23,310 | 39,916 | 44,849 | 41,479 | 43,963 | 41,284 | 39,107 | 37,216 |
| Reference price 2 | 95.00 | 101.21 | 94.08 | 120.35 | 160.40 | 205.20 | 205.20 | 205.20 |
| Nbr of stocks (in thousands) | 1,556,828 | 1,550,202 | 1,552,406 | 1,554,833 | 1,556,639 | 1,558,613 | - | - |
| Announcement Date | 10/2/22 | 9/2/23 | 8/2/24 | 6/2/25 | 6/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.45x | 8.29x | 18.39x | 2.96% | 320B | |
| 13.32x | 4.82x | 10.43x | 5.63% | 128B | |
| 13.55x | 7.12x | 11.17x | 5.76% | 125B | |
| 20.32x | 3.62x | 11.49x | 3.65% | 84.16B | |
| 18.43x | 4.15x | 13.62x | 4.9% | 34.79B | |
| 10.71x | 3.06x | 7.02x | 5.81% | 29.17B | |
| 14.9x | 2.87x | 10.83x | 3.8% | 14.83B | |
| 31.79x | 2.31x | 19.98x | 2.07% | 6.65B | |
| 8.58x | 0.55x | 5.47x | 10.69% | 3.93B | |
| Average | 17.56x | 4.09x | 12.04x | 5.03% | 83.01B | |
| Weighted average by Cap. | 20.08x | 6.37x | 14.16x | 4.22% |
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
- Valuation Philip Morris International, Inc.
Select your edition
All financial news and data tailored to specific country editions
