Valuation Philip Morris International, Inc.

Stocks

Market Closed - NYSE Other stock markets 21:00:02 10/07/2026 BST			5-day change	1st Jan Change
181.62 ^USD	+0.25%		-0.36%	+13.23%

07-07	India finds Adani's Mumbai airport shops sold nicotine pouches in breach of law	RE
07-02	UBS Adjusts Philip Morris International Price Target to $182 From $168, Maintains Neutral Rating	MT

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	283,065	-	-
Change	-	6.08%	-6.91%	28.12%	33.43%	13.37%	-	-
Enterprise Value (EV) ¹	171,209	196,812	190,899	228,603	293,648	324,033	321,852	319,884
Change	-	14.95%	-3%	19.75%	28.45%	10.35%	-0.67%	-0.61%
P/E	16.3x	17.4x	18.7x	26.6x	22.1x	23.1x	20.8x	18.7x
PBR	-14.6x	-17.5x	-13x	-15.9x	-25x	-44.2x	-68.8x	-119x
PEG	-	-50.72x	-1.4x	-2.67x	0.4x	2.73x	1.9x	1.7x
Capitalization / Revenue	4.71x	4.94x	4.15x	4.94x	6.14x	6.52x	6.13x	5.76x
EV / Revenue	5.45x	6.2x	5.43x	6.04x	7.22x	7.46x	6.97x	6.51x
EV / EBITDA	11.8x	14.3x	13.5x	14.7x	16.9x	17x	15.6x	14.7x
EV / EBIT	12.7x	15.2x	14.3x	15.6x	17.9x	18.3x	16.8x	15.7x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	4.9	5.04	5.2	5.4	-	6.074	6.398	6.799
Rate of return	5.16%	4.98%	5.53%	4.49%	-	3.34%	3.52%	3.74%
EPS ²	5.83	5.81	5.02	4.52	7.26	7.874	8.729	9.688
Distribution rate	84%	86.7%	104%	119%	-	77.1%	73.3%	70.2%
Net sales ¹	31,405	31,762	35,174	37,878	40,648	43,435	46,174	49,165
EBITDA ¹	14,486	13,802	14,193	15,580	17,375	19,042	20,679	21,807
EBIT ¹	13,488	12,908	13,337	14,688	16,428	17,707	19,163	20,403
Net income ¹	9,109	9,048	7,813	7,057	11,348	12,290	13,590	15,041
Net Debt ¹	23,310	39,916	44,849	41,479	43,963	40,967	38,786	36,818
Reference price ²	95.00	101.21	94.08	120.35	160.40	181.62	181.62	181.62
Nbr of stocks (in thousands)	1,556,828	1,550,202	1,552,406	1,554,833	1,556,639	1,558,559	-	-
Announcement Date	10/02/22	09/02/23	08/02/24	06/02/25	06/02/26	-	-	-

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.($)
PHILIP MORRIS INTERNATIONAL, INC.	23.07x	7.46x	17.02x	3.34%	283B
BRITISH AMERICAN TOBACCO P.L.C.	13.09x	4.83x	10.02x	5.63%	129B
IMPERIAL BRANDS PLC	10.06x	2.95x	6.77x	6.16%	27.86B
SMOORE INTERNATIONAL HOLDINGS LIMITED	30.33x	2.04x	18.57x	2%	6.03B
TURNING POINT BRANDS, INC.	60.45x	-	-	0.37%	1.7B
UNIVERSAL CORPORATION	12x	-	-	-	1.29B
Average	24.83x	4.32x	13.09x	3.5%	74.89B
Weighted average by Cap.	19.60x	6.34x	14.37x	4.15%