Valuation Philip Morris International, Inc. Swiss Exchange

Stocks

Market Closed - Swiss Exchange Other stock markets 19:35:33 17/06/2026 +04			5-day change	1st Jan Change
145.00 ^CHF	-0.68%		-0.68%	+15.08%

06-18	Philip Morris International Announces Executive Changes, Effective August 1, 2026	CI
06-11	Philip Morris International Keeps Quarterly Dividend at $1.47 a Share; Payable July 20 to Holders of Record on June 25	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	278,047	-	-
Change	-	6.08%	-6.91%	28.12%	33.43%	11.36%	-	-
Enterprise Value (EV) ¹	171,209	196,812	190,899	228,603	293,648	319,088	316,885	314,896
Change	-	14.95%	-3%	19.75%	28.45%	8.66%	-0.69%	-0.63%
P/E	16.3x	17.4x	18.7x	26.6x	22.1x	22.6x	20.4x	18.4x
PBR	-14.6x	-17.5x	-13x	-15.9x	-25x	-42.6x	-66x	-41.8x
PEG	-	-50.72x	-1.4x	-2.67x	0.4x	2.55x	1.9x	1.7x
Capitalization / Revenue	4.71x	4.94x	4.15x	4.94x	6.14x	6.4x	6.02x	5.65x
EV / Revenue	5.45x	6.2x	5.43x	6.04x	7.22x	7.34x	6.86x	6.4x
EV / EBITDA	11.8x	14.3x	13.5x	14.7x	16.9x	16.7x	15.3x	14.4x
EV / EBIT	12.7x	15.2x	14.3x	15.6x	17.9x	18x	16.5x	15.4x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	4.9	5.04	5.2	5.4	-	6.013	6.411	6.798
Rate of return	5.16%	4.98%	5.53%	4.49%	-	3.37%	3.59%	3.81%
EPS ²	5.83	5.81	5.02	4.52	7.26	7.904	8.752	9.716
Distribution rate	84%	86.7%	104%	119%	-	76.1%	73.3%	70%
Net sales ¹	31,405	31,762	35,174	37,878	40,648	43,469	46,197	49,215
EBITDA ¹	14,486	13,802	14,193	15,580	17,375	19,082	20,692	21,806
EBIT ¹	13,488	12,908	13,337	14,688	16,428	17,718	19,170	20,417
Net income ¹	9,109	9,048	7,813	7,057	11,348	12,337	13,624	15,077
Net Debt ¹	23,310	39,916	44,849	41,479	43,963	41,041	38,838	36,849
Reference price ²	95.00	101.21	94.08	120.35	160.40	178.40	178.40	178.40
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BRITISH AMERICAN TOBACCO P.L.C.	12.73x	4.71x	9.81x	5.79%	124B
IMPERIAL BRANDS PLC	10.13x	2.97x	6.83x	6.11%	27.82B
SMOORE INTERNATIONAL HOLDINGS LIMITED	28.13x	1.99x	18.17x	1.76%	6.08B
TURNING POINT BRANDS, INC.	57.36x	-	-	0.39%	1.59B
UNIVERSAL CORPORATION	12.13x	-	-	-	1.3B
Average	24.09x	3.23x	11.60x	3.51%	32.15B
Weighted average by Cap.	13.30x	4.30x	9.60x	5.64%