Valuation Philip Morris International, Inc. Swiss Exchange

Stocks

Market Closed - Swiss Exchange Other stock markets 01:35:14 07/08/26 am AEST			5-day change	1st Jan Change
152.00 ^CHF	+1.33%		-8.43%	+20.63%

31/07	Altria Profit Falls as Smokers Choose Cheaper Cigarettes -- Update	DJ
30/07	Citigroup Adjusts Philip Morris International Price Target to $225 From $210, Maintains Buy 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	294,469	-	-
Change	-	6.08%	-6.91%	28.12%	33.43%	17.94%	-	-
Enterprise Value (EV) ¹	171,209	196,812	190,899	228,603	293,648	335,699	333,516	331,599
Change	-	14.95%	-3%	19.75%	28.45%	14.32%	-0.65%	-0.57%
P/E	16.3x	17.4x	18.7x	26.6x	22.1x	25.5x	21.9x	19.7x
PBR	-14.6x	-17.5x	-13x	-15.9x	-25x	-43.6x	-62.7x	-92.3x
PEG	-	-50.72x	-1.4x	-2.67x	0.4x	11.54x	1.4x	1.7x
Capitalization / Revenue	4.71x	4.94x	4.15x	4.94x	6.14x	6.78x	6.4x	6.04x
EV / Revenue	5.45x	6.2x	5.43x	6.04x	7.22x	7.73x	7.25x	6.81x
EV / EBITDA	11.8x	14.3x	13.5x	14.7x	16.9x	17.2x	16.1x	15.1x
EV / EBIT	12.7x	15.2x	14.3x	15.6x	17.9x	18.8x	17.4x	16.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	4.9	5.04	5.2	5.4	5.64	5.99	6.391	6.756
Rate of return	5.16%	4.98%	5.53%	4.49%	3.52%	3.17%	3.38%	3.58%
EPS ²	5.83	5.81	5.02	4.52	7.26	7.42	8.613	9.598
Distribution rate	84%	86.7%	104%	119%	77.7%	80.7%	74.2%	70.4%
Net sales ¹	31,405	31,762	35,174	37,878	40,648	43,455	45,976	48,722
EBITDA ¹	14,486	13,802	14,193	15,580	17,375	19,467	20,740	21,946
EBIT ¹	13,488	12,908	13,337	14,688	16,428	17,862	19,223	20,656
Net income ¹	9,109	9,048	7,813	7,057	11,348	11,586	13,423	14,924
Net Debt ¹	23,310	39,916	44,849	41,479	43,963	41,230	39,047	37,130
Reference price ²	95.00	101.21	94.08	120.35	160.40	188.93	188.93	188.93
Nbr of stocks (in thousands)	1,556,828	1,550,202	1,552,406	1,554,833	1,556,639	1,558,613	-	-
Announcement Date	10/2/22	9/2/23	8/2/24	6/2/25	6/2/26	-	-	-

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.	25.46x	7.73x	17.24x	3.17%	294B
BRITISH AMERICAN TOBACCO P.L.C.	13.14x	4.73x	10.17x	5.73%	127B
IMPERIAL BRANDS PLC	10.33x	2.97x	6.83x	6.08%	28.26B
SMOORE INTERNATIONAL HOLDINGS LIMITED	35.36x	2.37x	21.87x	1.76%	6.88B
TURNING POINT BRANDS, INC.	70.15x	3.05x	23.45x	0.38%	1.68B
UNIVERSAL CORPORATION	12.11x	-	-	-	1.3B
Average	27.76x	4.17x	15.91x	3.42%	76.63B
Weighted average by Cap.	21.40x	6.51x	14.73x	4.03%