Valuation Philip Morris International, Inc.

Stocks

Market Closed - NYSE 01:00:02 14/11/2026 +04			5-day change	1st Jan Change
198.96 ^USD	+1.17%		+0.55%	+24.04%

11-11	Philip Morris International's U.S. Businesses Announces Appointment of Daniele Aita as Chief People & Culture Officer	CI
11-05	India's Godfrey Phillips posts slump in quarterly profit as cigarette tax hike bites	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	310,110	-	-
Change	-	6.08%	-6.91%	28.12%	33.43%	24.2%	-	-
Enterprise Value (EV) ¹	171,209	196,812	190,899	228,603	293,648	351,653	349,702	347,948
Change	-	14.95%	-3%	19.75%	28.45%	19.75%	-0.55%	-0.5%
P/E	16.3x	17.4x	18.7x	26.6x	22.1x	27.1x	23.3x	21.1x
PBR	-14.6x	-17.5x	-13x	-15.9x	-25x	-40.5x	-51x	-67x
PEG	-	-50.72x	-1.4x	-2.67x	0.4x	25.8x	1.4x	2x
Capitalization / Revenue	4.71x	4.94x	4.15x	4.94x	6.14x	7.11x	6.79x	6.39x
EV / Revenue	5.45x	6.2x	5.43x	6.04x	7.22x	8.06x	7.65x	7.17x
EV / EBITDA	11.8x	14.3x	13.5x	14.7x	16.9x	18.1x	16.7x	15.6x
EV / EBIT	12.7x	15.2x	14.3x	15.6x	17.9x	19.8x	18.5x	17.1x
EV / FCF	15.3x	20.2x	24.2x	21.2x	27.5x	46.8x	37.9x	22.6x
FCF Yield	6.55%	4.94%	4.13%	4.71%	3.63%	2.14%	2.64%	4.43%
Dividend per Share ²	4.9	5.04	5.2	5.4	5.64	6.055	6.447	6.808
Rate of return	5.16%	4.98%	5.53%	4.49%	3.52%	3.04%	3.24%	3.42%
EPS ²	5.83	5.81	5.02	4.52	7.26	7.336	8.536	9.452
Distribution rate	84%	86.7%	104%	119%	77.7%	82.5%	75.5%	72%
Net sales ¹	31,405	31,762	35,174	37,878	40,648	43,609	45,699	48,547
EBITDA ¹	14,486	13,802	14,193	15,580	17,375	19,441	21,001	22,324
EBIT ¹	13,488	12,908	13,337	14,688	16,428	17,755	18,912	20,290
Net income ¹	9,109	9,048	7,813	7,057	11,348	11,787	13,293	14,640
Net Debt ¹	23,310	39,916	44,849	41,479	43,963	41,543	39,592	37,838
Reference price ²	95.00	101.21	94.08	120.35	160.40	198.96	198.96	198.96
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

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.	27.12x	8.06x	18.09x	3.04%	310B
BRITISH AMERICAN TOBACCO P.L.C.	14.1x	4.96x	10.52x	5.39%	132B
ALTRIA GROUP, INC.	14.18x	7.33x	11.54x	5.49%	131B
JAPAN TOBACCO INC.	15.76x	2.98x	9.3x	4.66%	66.01B
ITC LIMITED	20.47x	4.47x	15.3x	4.46%	37.87B
IMPERIAL BRANDS PLC	11.04x	3.12x	7.17x	5.63%	29.8B
KT&G CORPORATION	16.29x	2.71x	10.29x	4.55%	13.67B
SMOORE INTERNATIONAL HOLDINGS LIMITED	29.34x	2.11x	18.21x	2.24%	6.18B
PT HANJAYA MANDALA SAMPOERNA TBK	9.15x	0.6x	5.93x	9.96%	4.18B
Average	17.49x	4.04x	11.82x	5.05%	81B
Weighted average by Cap.	20.13x	6.33x	13.95x	4.29%