|
Market Closed -
NYSE
20:00:02 28/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 202.64 USD | +0.01% |
|
+2.62% | +26.33% |
| 07:11am | Budweiser brewer AB InBev hits profit forecasts, but costs rise | RE |
| 10-22 | Philip Morris International's Heavy Investment in ZYN Expected to Drag on Near-Term US Profit, Needham Says | MT |
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 | 315,846 | - | - |
| Change | - | 6.08% | -6.91% | 28.12% | 33.43% | 26.5% | - | - |
| Enterprise Value (EV) 1 | 171,209 | 196,812 | 190,899 | 228,603 | 293,648 | 357,332 | 355,126 | 353,328 |
| Change | - | 14.95% | -3% | 19.75% | 28.45% | 21.69% | -0.62% | -0.51% |
| P/E | 16.3x | 17.4x | 18.7x | 26.6x | 22.1x | 27.2x | 23.5x | 21.2x |
| PBR | -14.6x | -17.5x | -13x | -15.9x | -25x | -42.2x | -60x | -87.9x |
| PEG | - | -50.72x | -1.4x | -2.67x | 0.4x | 9.76x | 1.5x | 2x |
| Capitalization / Revenue | 4.71x | 4.94x | 4.15x | 4.94x | 6.14x | 7.25x | 6.92x | 6.53x |
| EV / Revenue | 5.45x | 6.2x | 5.43x | 6.04x | 7.22x | 8.2x | 7.78x | 7.3x |
| EV / EBITDA | 11.8x | 14.3x | 13.5x | 14.7x | 16.9x | 18.3x | 16.8x | 15.9x |
| EV / EBIT | 12.7x | 15.2x | 14.3x | 15.6x | 17.9x | 20x | 18.7x | 17.4x |
| EV / FCF | 15.3x | 20.2x | 24.2x | 21.2x | 27.5x | 108x | 86.4x | - |
| FCF Yield | 6.55% | 4.94% | 4.13% | 4.71% | 3.63% | 0.92% | 1.16% | - |
| Dividend per Share 2 | 4.9 | 5.04 | 5.2 | 5.4 | 5.64 | 6.069 | 6.501 | 6.896 |
| Rate of return | 5.16% | 4.98% | 5.53% | 4.49% | 3.52% | 2.99% | 3.21% | 3.4% |
| EPS 2 | 5.83 | 5.81 | 5.02 | 4.52 | 7.26 | 7.462 | 8.637 | 9.56 |
| Distribution rate | 84% | 86.7% | 104% | 119% | 77.7% | 81.3% | 75.3% | 72.1% |
| Net sales 1 | 31,405 | 31,762 | 35,174 | 37,878 | 40,648 | 43,578 | 45,634 | 48,372 |
| EBITDA 1 | 14,486 | 13,802 | 14,193 | 15,580 | 17,375 | 19,546 | 21,162 | 22,290 |
| EBIT 1 | 13,488 | 12,908 | 13,337 | 14,688 | 16,428 | 17,832 | 19,040 | 20,274 |
| Net income 1 | 9,109 | 9,048 | 7,813 | 7,057 | 11,348 | 12,013 | 13,457 | 14,838 |
| Net Debt 1 | 23,310 | 39,916 | 44,849 | 41,479 | 43,963 | 41,486 | 39,280 | 37,482 |
| Reference price 2 | 95.00 | 101.21 | 94.08 | 120.35 | 160.40 | 202.64 | 202.64 | 202.64 |
| Nbr of stocks (in thousands) | 1,556,828 | 1,550,202 | 1,552,406 | 1,554,833 | 1,556,639 | 1,558,656 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 27.16x | 8.2x | 18.28x | 3% | 316B | |
| 13.65x | 4.86x | 10.47x | 5.57% | 129B | |
| 13.2x | 6.95x | 10.93x | 5.93% | 122B | |
| 19.84x | 3.55x | 11.27x | 3.74% | 82.28B | |
| 18.15x | 4.08x | 13.39x | 4.97% | 34.14B | |
| 10.7x | 3.05x | 7x | 5.8% | 29.08B | |
| 14.81x | 2.83x | 10.65x | 3.87% | 14.53B | |
| 9.28x | 0.6x | 5.98x | 9.88% | 4.23B | |
| Average | 15.85x | 4.26x | 11.00x | 5.35% | 91.43B | |
| Weighted average by Cap. | 20.19x | 6.33x | 13.99x | 4.28% |
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
- Valuation Philip Morris International, Inc.
Select your edition
All financial news and data tailored to specific country editions
