Valuation Altria Group, Inc.

Equities

Market Closed - Nyse Other stock markets 21:00:02 08/05/2026 BST			5-day change	1st Jan Change
68.12 ^USD	-1.33%		-8.63%	+18.14%

05-08	Trump Plans to Fire FDA Commissioner Makary	MT
05-08	Trump Plans to Fire FDA Commissioner Makary	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	87,055	81,920	71,347	88,622	96,792	113,753	-	-
Change	-	-5.9%	-12.91%	24.21%	9.22%	17.52%	-	-
Enterprise Value (EV) ¹	110,555	104,570	93,894	110,421	118,027	134,821	134,215	133,848
Change	-	-5.41%	-10.21%	17.6%	6.89%	14.23%	-0.45%	-0.27%
P/E ratio	35.4x	14.3x	8.83x	8x	14x	12.3x	11.9x	11.6x
PBR	-53.8x	-20.5x	-20.2x	-40.2x	-27.6x	-47.9x	-58.4x	-55x
PEG	-	0x	0.2x	0.2x	-0.4x	0.4x	3.17x	5.27x
Capitalization / Revenue	4.12x	3.96x	3.48x	4.33x	4.81x	5.57x	5.54x	5.52x
EV / Revenue	5.24x	5.05x	4.58x	5.4x	5.86x	6.6x	6.54x	6.5x
EV / EBITDA	9.18x	8.55x	7.45x	8.91x	9.37x	10.2x	10x	9.86x
EV / EBIT	9.37x	8.71x	7.62x	9.12x	9.57x	10.5x	10.4x	10.2x
EV / FCF	13.4x	13x	10.3x	12.8x	13x	13.4x	13.1x	14.4x
FCF Yield	7.45%	7.7%	9.68%	7.8%	7.69%	7.47%	7.61%	6.95%
Dividend per Share ²	3.52	3.68	3.84	4	4.16	4.322	4.496	4.673
Rate of return	7.43%	8.05%	9.52%	7.65%	7.21%	6.35%	6.6%	6.86%
EPS ²	1.34	3.19	4.57	6.54	4.12	5.521	5.728	5.854
Distribution rate	263%	115%	84%	61.2%	101%	78.3%	78.5%	79.8%
Net sales ¹	21,111	20,688	20,502	20,444	20,139	20,423	20,528	20,600
EBITDA ¹	12,044	12,237	12,602	12,391	12,595	13,201	13,362	13,576
EBIT ¹	11,800	12,011	12,330	12,105	12,329	12,823	12,965	13,134
Net income ¹	2,475	5,764	8,130	11,264	6,947	9,210	9,442	9,527
Net Debt ¹	23,500	22,650	22,547	21,799	21,235	21,068	20,462	20,095
Reference price ²	47.39	45.71	40.34	52.29	57.66	68.12	68.12	68.12
Nbr of stocks (in thousands)	1,836,989	1,792,173	1,768,647	1,694,813	1,678,672	1,669,891	-	-
Announcement Date	27/01/22	01/02/23	01/02/24	30/01/25	29/01/26	-	-	-

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.($)
ALTRIA GROUP, INC.	12.34x	6.6x	10.21x	6.35%	114B
JAPAN TOBACCO INC.	17.04x	2.94x	9.53x	4.35%	65.39B
ITC LIMITED	18.86x	4.77x	14.23x	4.73%	40.79B
KT&G CORPORATION	14.79x	2.53x	9.68x	3.6%	12.45B
PT HANJAYA MANDALA SAMPOERNA TBK	11.12x	0.69x	7.02x	8.33%	5.09B
RLX TECHNOLOGY INC.	16.05x	0.33x	1.96x	6.98%	2.57B
EASTERN COMPANY S.A.E	9.72x	2.46x	7.31x	8.06%	2.25B
PT GUDANG GARAM TBK	14.56x	0.36x	4.9x	4.98%	1.85B
Average	14.31x	2.58x	8.11x	5.92%	30.52B
Weighted average by Cap.	14.82x	4.83x	10.45x	5.45%