
Altria Group Inc.
MO 68.88 (-0.88%) 0.60
EV: $143.44(B)
Total Equity: $-2.62(B)
Debt/Equity: 12187
Dividend/share: $4.2
Div. yield: 6.16%
P/E: 14.50
Forward P/E: 12.13
P/FCF: 12.62
P/S: 5.65
P/B: N/A
EPS: $4.8
EPS (fwd): $5.7
FCF/share: $5.5
Revenue/share: $12.2
Book value/share: $-1.6
ROIC: 39.5%
ROA: 25.6%
ROE: —
Margins: Gross | Op. | Net
87.2% | 59.7% | 39.0%
0.0%of Portfolio
My holdings
Day change
Total change
MO Valuation & Price Targets
Favorite Valuation Methods
PEvaluation
—
Analyst targets
—
DCF (2-stage)
—
More Valuation Methods
DCF (simple)
—
DCF (exit mult.)
—
DDM
—
EPS growth
—
Revenue growth
—
Peter Lynch FV
—
Graham No.
—
PEvaluation
CURRENT PRICE
$69
2% Undervalued
BEAR
BASE
BULL
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: Wide
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 5.6 | 5.7 | 5.7 | 12 |
| FY+2 | 5.7 | 5.9 | 6.1 | 14 |
| FY+3 | 5.7 | 6.1 | 6.3 | 9 |
| FY+4 | 5.8 | 6.2 | 6.4 | 4 |
| FY+5 | 6.0 | 6.5 | 6.8 | 3 |
Analyst Price Targets
CURRENT PRICE
$69
3% Undervalued
BEAR
BASE
BULL
Analyst Recommendations
2-stage DCF
First Stage Duration: 5 Years | |
| Starting Free Cash Flow | |
First Stage Growth Rate | |
Low Mid High | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Discounted Cash Flow
Forecast years: 5 Years | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Discounted Cash Flow (exit mult.)
Forecast years: 5 Years | |
Exit FCF Multiple | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Dividend Discount Model
| Annual Dividend | |
First Stage Length (Years): 0 Years | |
First Stage Growth Rate | |
Low Mid High | |
Final Growth Rate | |
Low Mid High | |
| Discount Rate | |
EPS Growth
Forecast years: 5 Years | |
| Starting EPS | |
EPS Growth Rate | |
Low Mid High | |
Final P/E | |
Low Mid High | |
| Discount Rate | |
Revenue Growth Valuation
Forecast Years: 10 Years | |
| Base Revenue | |
Revenue Growth Rate | |
Low Mid High | |
Final Net Margin | |
Low Mid High | |
Final P/E Ratio | |
Low Mid High | |
| Discount Rate | |
Peter Lynch Fair Value
| Earnings Per Share | |
Growth Rate | |
Low Mid High | |
Graham Formula
| Earnings Per Share | |
EPS Growth (7-10 years) | |
Low Mid High | |
| Government Bond Rate | |
