|
Market Closed -
Swiss Exchange
16:35:57 12/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 167.00 CHF | +0.60% |
|
+5.70% | +32.54% |
| 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 | 310,616 | - | - |
| Change | - | 6.08% | -6.91% | 28.12% | 33.43% | 24.4% | - | - |
| Enterprise Value (EV) 1 | 171,209 | 196,812 | 190,899 | 228,603 | 293,648 | 351,932 | 349,772 | 347,873 |
| Change | - | 14.95% | -3% | 19.75% | 28.45% | 19.85% | -0.61% | -0.54% |
| P/E | 16.3x | 17.4x | 18.7x | 26.6x | 22.1x | 25.7x | 22.9x | 20.8x |
| PBR | -14.6x | -17.5x | -13x | -15.9x | -25x | -45.9x | -71.2x | -128x |
| PEG | - | -50.72x | -1.4x | -2.67x | 0.4x | 3.77x | 1.9x | 2x |
| Capitalization / Revenue | 4.71x | 4.94x | 4.15x | 4.94x | 6.14x | 7.13x | 6.75x | 6.37x |
| EV / Revenue | 5.45x | 6.2x | 5.43x | 6.04x | 7.22x | 8.08x | 7.6x | 7.13x |
| EV / EBITDA | 11.8x | 14.3x | 13.5x | 14.7x | 16.9x | 17.9x | 16.8x | 15.9x |
| EV / EBIT | 12.7x | 15.2x | 14.3x | 15.6x | 17.9x | 19.7x | 18.2x | 17.1x |
| EV / FCF | 15.3x | 20.2x | 24.2x | 21.2x | 27.5x | 107x | 85.1x | - |
| FCF Yield | 6.55% | 4.94% | 4.13% | 4.71% | 3.63% | 0.94% | 1.18% | - |
| Dividend per Share 2 | 4.9 | 5.04 | 5.2 | 5.4 | 5.64 | 6.086 | 6.4 | 6.793 |
| Rate of return | 5.16% | 4.98% | 5.53% | 4.49% | 3.52% | 3.05% | 3.21% | 3.41% |
| EPS 2 | 5.83 | 5.81 | 5.02 | 4.52 | 7.26 | 7.755 | 8.697 | 9.594 |
| Distribution rate | 84% | 86.7% | 104% | 119% | 77.7% | 78.5% | 73.6% | 70.8% |
| Net sales 1 | 31,405 | 31,762 | 35,174 | 37,878 | 40,648 | 43,580 | 46,016 | 48,795 |
| 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 | 17,856 | 19,170 | 20,401 |
| Net income 1 | 9,109 | 9,048 | 7,813 | 7,057 | 11,348 | 12,092 | 13,545 | 14,884 |
| Net Debt 1 | 23,310 | 39,916 | 44,849 | 41,479 | 43,963 | 41,316 | 39,156 | 37,257 |
| Reference price 2 | 95.00 | 101.21 | 94.08 | 120.35 | 160.40 | 199.29 | 199.29 | 199.29 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.05x | 8.17x | 18.13x | 3.01% | 315B | |
| 12.54x | 4.6x | 9.96x | 5.99% | 120B | |
| 12.92x | 6.84x | 10.73x | 6.03% | 120B | |
| 19.62x | 3.5x | 11.12x | 3.78% | 80.86B | |
| 18.02x | 4.05x | 13.3x | 5% | 33.8B | |
| 10x | 2.9x | 6.65x | 6.28% | 26.73B | |
| 14.01x | 2.71x | 10.25x | 4.01% | 14.01B | |
| 9.19x | 0.58x | 5.78x | 10.19% | 4.16B | |
| Average | 15.29x | 4.17x | 10.74x | 5.54% | 89.2B | |
| Weighted average by Cap. | 19.54x | 6.28x | 13.84x | 4.38% |
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
