Valuation Philip Morris International, Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 13:58:52 29/06/2026 +04			5-day change	1st Jan Change
158.17 ^EUR	+0.48%		+3.65%	+15.79%

12:06pm	British American Tobacco cost-cutting hits 9,000 roles	RE
06-26	US FDA proposes rule to tighten oversight of foreign tobacco makers	RE

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	281,741	-	-
Change	-	6.08%	-6.91%	28.12%	33.43%	12.84%	-	-
Enterprise Value (EV) ¹	171,209	196,812	190,899	228,603	293,648	322,791	320,589	318,607
Change	-	14.95%	-3%	19.75%	28.45%	9.92%	-0.68%	-0.62%
P/E	16.3x	17.4x	18.7x	26.6x	22.1x	22.9x	20.7x	18.6x
PBR	-14.6x	-17.5x	-13x	-15.9x	-25x	-43.2x	-66.9x	-42.4x
PEG	-	-50.72x	-1.4x	-2.67x	0.4x	2.62x	1.9x	1.7x
Capitalization / Revenue	4.71x	4.94x	4.15x	4.94x	6.14x	6.48x	6.1x	5.73x
EV / Revenue	5.45x	6.2x	5.43x	6.04x	7.22x	7.43x	6.94x	6.47x
EV / EBITDA	11.8x	14.3x	13.5x	14.7x	16.9x	16.9x	15.5x	14.6x
EV / EBIT	12.7x	15.2x	14.3x	15.6x	17.9x	18.2x	16.7x	15.6x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	4.9	5.04	5.2	5.4	-	5.97	6.407	6.792
Rate of return	5.16%	4.98%	5.53%	4.49%	-	3.3%	3.54%	3.76%
EPS ²	5.83	5.81	5.02	4.52	7.26	7.894	8.74	9.701
Distribution rate	84%	86.7%	104%	119%	-	75.6%	73.3%	70%
Net sales ¹	31,405	31,762	35,174	37,878	40,648	43,464	46,186	49,208
EBITDA ¹	14,486	13,802	14,193	15,580	17,375	19,063	20,668	21,785
EBIT ¹	13,488	12,908	13,337	14,688	16,428	17,707	19,157	20,403
Net income ¹	9,109	9,048	7,813	7,057	11,348	12,322	13,606	15,062
Net Debt ¹	23,310	39,916	44,849	41,479	43,963	41,050	38,848	36,866
Reference price ²	95.00	101.21	94.08	120.35	160.40	180.77	180.77	180.77
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.	13.94x	5.06x	10.51x	5.29%	136B
IMPERIAL BRANDS PLC	10.3x	3.01x	6.92x	6.01%	28.28B
SMOORE INTERNATIONAL HOLDINGS LIMITED	26.16x	1.82x	16.62x	1.89%	5.62B
TURNING POINT BRANDS, INC.	60.01x	-	-	0.37%	1.69B
UNIVERSAL CORPORATION	12.51x	-	-	-	1.34B
Average	24.59x	3.30x	11.35x	3.39%	34.52B
Weighted average by Cap.	14.18x	4.61x	10.11x	5.25%