|
Delayed
Swiss Exchange
16:35:52 15/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 159.00 CHF | +0.63% |
|
+6.71% | +26.19% |
| 09-15 | Goldman Sachs Adjusts Philip Morris International PT to $222 From $220, Maintains Buy Rating | MT |
| 09-15 | A 5% Treasury Yield Changes the Argument |  |
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 | 302,542 | - | - |
| Change | - | 6.08% | -6.91% | 28.12% | 33.43% | 21.17% | - | - |
| Enterprise Value (EV) 1 | 171,209 | 196,812 | 190,899 | 228,603 | 293,648 | 343,660 | 341,718 | 339,898 |
| Change | - | 14.95% | -3% | 19.75% | 28.45% | 17.03% | -0.57% | -0.53% |
| P/E | 16.3x | 17.4x | 18.7x | 26.6x | 22.1x | 26.1x | 22.6x | 20.2x |
| PBR | -14.6x | -17.5x | -13x | -15.9x | -25x | -44.8x | -64.5x | -94.8x |
| PEG | - | -50.72x | -1.4x | -2.67x | 0.4x | 10.3x | 1.5x | 1.7x |
| Capitalization / Revenue | 4.71x | 4.94x | 4.15x | 4.94x | 6.14x | 6.96x | 6.57x | 6.19x |
| EV / Revenue | 5.45x | 6.2x | 5.43x | 6.04x | 7.22x | 7.9x | 7.42x | 6.96x |
| EV / EBITDA | 11.8x | 14.3x | 13.5x | 14.7x | 16.9x | 17.6x | 16.5x | 15.6x |
| EV / EBIT | 12.7x | 15.2x | 14.3x | 15.6x | 17.9x | 19.3x | 17.9x | 16.7x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 4.9 | 5.04 | 5.2 | 5.4 | 5.64 | 5.991 | 6.382 | 6.75 |
| Rate of return | 5.16% | 4.98% | 5.53% | 4.49% | 3.52% | 3.09% | 3.29% | 3.48% |
| EPS 2 | 5.83 | 5.81 | 5.02 | 4.52 | 7.26 | 7.444 | 8.58 | 9.616 |
| Distribution rate | 84% | 86.7% | 104% | 119% | 77.7% | 80.5% | 74.4% | 70.2% |
| Net sales 1 | 31,405 | 31,762 | 35,174 | 37,878 | 40,648 | 43,492 | 46,024 | 48,864 |
| EBITDA 1 | 14,486 | 13,802 | 14,193 | 15,580 | 17,375 | 19,485 | 20,744 | 21,740 |
| EBIT 1 | 13,488 | 12,908 | 13,337 | 14,688 | 16,428 | 17,779 | 19,110 | 20,343 |
| Net income 1 | 9,109 | 9,048 | 7,813 | 7,057 | 11,348 | 11,617 | 13,358 | 14,913 |
| Net Debt 1 | 23,310 | 39,916 | 44,849 | 41,479 | 43,963 | 41,118 | 39,175 | 37,356 |
| Reference price 2 | 95.00 | 101.21 | 94.08 | 120.35 | 160.40 | 194.11 | 194.11 | 194.11 |
| 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 | 10/02/22 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 26.08x | 7.9x | 17.64x | 3.09% | 303B | |
| 12.68x | 4.62x | 9.76x | 5.94% | 123B | |
| 9.47x | 2.79x | 6.4x | 6.64% | 25.77B | |
| 34.7x | 2.57x | 21.87x | 1.87% | 7.39B | |
| 54.7x | 2.63x | 19.33x | 0.46% | 1.4B | |
| 13.95x | - | - | - | 1.1B | |
| Average | 25.26x | 4.10x | 15.00x | 3.6% | 76.85B | |
| Weighted average by Cap. | 21.77x | 6.64x | 14.98x | 4.02% |
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
- PMI Stock
- Valuation Philip Morris International, Inc.
Select your edition
All financial news and data tailored to specific country editions
