Valuation Altria Group, Inc.

Equities

Market Closed - Nyse Other stock markets 21:00:02 13/09/2024 BST			5-day change	1st Jan Change
52.96 ^USD	+0.61%		-1.36%	+31.28%

09-09	UBS Adjusts Price Target on Altria to $41 From $39, Maintains Sell Rating	MT
09-09	Barclays Raises Price Target on Altria Group to $45 From $43	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	93,238	76,195	87,055	81,920	71,347	90,362	-	-
Change	-	-18.28%	14.25%	-5.9%	-12.91%	26.65%	-	-
Enterprise Value (EV) ¹	119,163	100,721	110,555	104,570	93,894	112,261	111,599	111,351
Change	-	-15.48%	9.76%	-5.41%	-10.21%	19.56%	-0.59%	-0.22%
P/E ratio	-71.3x	17.1x	35.4x	14.3x	8.83x	8.5x	10.3x	9.94x
PBR	14.9x	26.8x	-53.8x	-20.5x	-20.2x	-26.5x	-29.2x	-31.7x
PEG	-	-0x	-0.8x	0x	0.2x	0.2x	-0.6x	3.14x
Capitalization / Revenue	4.71x	3.66x	4.12x	3.96x	3.48x	4.43x	4.44x	4.41x
EV / Revenue	6.02x	4.83x	5.24x	5.05x	4.58x	5.5x	5.48x	5.43x
EV / EBITDA	10.9x	8.11x	9.18x	8.55x	7.45x	9.2x	8.87x	8.71x
EV / EBIT	11.1x	8.29x	9.37x	8.71x	7.62x	9.48x	9.07x	8.87x
EV / FCF	15.7x	12.4x	13.4x	13x	10.3x	14.4x	13.5x	13.7x
FCF Yield	6.37%	8.1%	7.45%	7.7%	9.68%	6.93%	7.39%	7.32%
Dividend per Share ²	3.28	3.4	3.52	3.68	3.84	4.033	4.162	4.334
Rate of return	6.57%	8.29%	7.43%	8.05%	9.52%	7.62%	7.86%	8.18%
EPS ²	-0.7	2.4	1.34	3.19	4.57	6.227	5.164	5.327
Distribution rate	-469%	142%	263%	115%	84%	64.8%	80.6%	81.4%
Net sales ¹	19,796	20,841	21,111	20,688	20,502	20,399	20,363	20,490
EBITDA ¹	10,960	12,412	12,044	12,237	12,602	12,201	12,585	12,786
EBIT ¹	10,734	12,155	11,800	12,011	12,330	11,839	12,298	12,550
Net income ¹	-1,293	4,467	2,475	5,764	8,130	10,726	8,679	8,778
Net Debt ¹	25,925	24,526	23,500	22,650	22,547	21,899	21,237	20,990
Reference price ²	49.91	41.00	47.39	45.71	40.34	52.96	52.96	52.96
Nbr of stocks (in thousands)	1,868,127	1,858,419	1,836,989	1,792,173	1,768,647	1,706,224	-	-
Announcement Date	30/01/20	28/01/21	27/01/22	01/02/23	01/02/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
ALTRIA GROUP, INC.	8.5x	5.5x	9.2x	+7.62%	90.36B
ITC LIMITED	29.65x	8.64x	23.23x	+2.87%	76.6B
JAPAN TOBACCO, INC.	14.68x	2.3x	8.08x	+4.93%	51.77B
KT&G CORPORATION	13.32x	2.02x	8.38x	+4.77%	9.47B
PT HANJAYA MANDALA SAMPOERNA TBK	11.91x	0.64x	8.14x	+9.30%	5.66B
RLX TECHNOLOGY INC.	16.72x	2.65x	18.55x	+0.60%	2.1B
PT GUDANG GARAM TBK	11.54x	0.35x	4.11x	+7.37%	2B
EASTERN COMPANY S.A.E	7.91x	2.65x	6.26x	+10.63%	1.57B
SCANDINAVIAN TOBACCO GROUP A/S	8.63x	1.44x	6.58x	+8.00%	1.25B
Average	13.65x	2.91x	10.28x	+6.23%	26.75B
Weighted average by Cap.	16.92x	5.45x	13.37x	+5.41%