Logo
PM logo
Philip Morris International Inc.
PM
160.45 (-0.50%) 0.80
Consumer Staples
Tobacco
Philip Morris International Inc. operates as a tobacco company. The company offers cigarettes and smoke-free products including heat-not-burn e-vapor and oral nicotine products under the IQOS VEEV and ZYN brands; and consumer accessories such as lighters and matches. It also offers wellness products. The company was incorporated in 1987 and is headquartered in Stamford Connecticut.

Quality Checklist 4/8

5Y Shares Out Change < 0%
ROIC > 10%
Net Margin > 10%
Est. EPS Growth > 5%
Debt/Equity < 1
Current Ratio > 1
Quick Ratio > 1
Past Net Income CAGR > 0%
0.0%of Portfolio

My holdings

Day change:
Total change:
Shares:
Cost basis:
Market cap: $250.07(B)
EV: $274.76(B)
Total Equity: $-8.03(B)
Earnings date: Apr-22-2026
P/E: 22.07
Forward P/E: 18.99
P/FCF: 23.42
P/S: 6.14
P/B: N/A
EPS: $7.3
EPS (fwd): $8.4
FCF/share: $6.8
Revenue/share: $26.1
Book value/share: $-6.4
ROIC: 19.9%
ROA: 12.9%
ROE: N/A%
Debt/Equity: 451
Current Ratio: 1.00
Gross margin: 67.1%
Operating margin: 37.0%
Net margin: 27.9%
Dividend/share: $5.6
Div. yield: 3.52%
All Valuation Overview Growth Financials & KPIsCompetitors & Peer Comparison Ownership Tools

PM Valuation & Price Targets

Current Price
$160

Favorite Valuation Methods

PEvaluation
N/A
Analyst targets
N/A
DCF (2-stage)
N/A

More Valuation Methods

DCF (simple)
N/A
N/A
DCF (exit mult.)
N/A
N/A
DDM
N/A
N/A
EPS growth
N/A
N/A
Revenue growth
N/A
N/A
Peter Lynch FV
N/A
N/A
Graham No.
N/A
N/A

PEvaluation

58% overvalued
Low
$50.3
Mid
$67.1
High
$83.9
Current price
$160.4
Fair P/E
Margin of safety
EPS
Market Model
ROICRevenue growthFCF MarginShares outstan...Debt/EquityDebt/EBITDA
Economic moat: None/narrow

EPS Estimates

LowAvgHigh#
FY+18.28.48.617
FY+28.99.29.517
FY+39.710.010.511
FY+410.911.211.33
FY+511.912.112.32

Analyst Price Targets

26% undervalued
Low
$170
Mid
$203
High
$210
Current price
$160

Analyst Recommendations

Strong Buy5
Buy8
Hold4
Sell0
Strong Sell0

2-stage DCF

First Stage Duration: 5 Years
Starting Free Cash Flow
First Stage Growth Rate
LowMidHigh
Terminal Growth Rate
LowMidHigh
Discount Rate

Discounted Cash Flow

Forecast years: 5 Years
Terminal Growth Rate
LowMidHigh
Discount Rate
Free cash flow estimates:
Y+1 est.
Y+2 est.
0.00%
Y+3 est.
0.00%
Y+4 est.
0.00%
Y+5 est.
0.00%

Discounted Cash Flow (exit mult.)

Forecast years: 5 Years
Exit FCF Multiple
LowMidHigh
Discount Rate
Free cash flow estimates:
Y+1 est.
Y+2 est.
0.00%
Y+3 est.
0.00%
Y+4 est.
0.00%
Y+5 est.
0.00%

Dividend Discount Model

Annual Dividend
First Stage Length (Years): 0 Years
First Stage Growth Rate
Final Growth Rate
Discount Rate

EPS Growth

Forecast years: 5 Years
Starting EPS
EPS Growth Rate
LowMidHigh
Final P/E
LowMidHigh
Discount Rate

Revenue Growth Valuation

Forecast Years: 10 Years
Base Revenue
Revenue Growth Rate
LowMidHigh
Final Net Margin
LowMidHigh
Final P/E Ratio
LowMidHigh
Discount Rate

Peter Lynch Fair Value

Earnings Per Share
Growth Rate

Graham Formula

Earnings Per Share
EPS Growth (7-10 years)
Government Bond Rate

TTM Financials

Income (TTM)

RevenueGrossNet
Revenue$40.65(B)
Gross profit$27.28(B)
EBITDA$18.72(B)
Net income$11.35(B)
Gross margin67.1%
Operating margin37.0%
Net margin27.9%
Shares outstanding1.56(B)

Balance sheet

Cash & ST inv.Other ST assetsLong term assetsEquityCurrent liabilitiesLong term debtOther LT liabilities
Total assets$69.19(B)
Current assets$24.36(B)
Total liabilities$77.21(B)
Current liabilities$25.43(B)
Cash & Short-term inv.$4.87(B)
Long-term debt$45.09(B)
Total intangibles$28.15(B)
PP&E$9.08(B)

Cash flow (TTM)

CFOCFICFF
FCF$10.66(B)
CapEx$-1.57(B)
Dividends paid$-8.62(B)
Stock issued$0
Stock repurchased$0
Stock-based comp.$254.00(M)
Debt issued$7.24(B)
Debt repaid$-5.54(B)

Per share data (TTM)

Price: $160
Revenue: $26.1 (6.1x | 16.3%) Gross profit: $17.5 (9.2x | 10.9%) Earnings: $7.27 (22.1x | 4.5%)
FCF: $6.85 (23.4x | 4.3%) Stock-based Comp.: $0.16 (984.5x | 0.1%) CapEx.: $1.01 (159.4x | 0.6%) Dividend: $5.64 (28.4x | 3.5%)
Total Assets: $44.4 (3.6x | 27.7%) Total Liabilities: $49.5 (3.2x | 30.9%) Book Value: $-6.42 (-25.0x | -4.0%) Cash & ST inv.: $3.13 (51.3x | 1.9%) Debt: $28.9 (5.5x | 18.0%)
Earnings FY+1: $8.45 (19.0x | 5.3%) Earnings FY+2: $9.20 (17.4x | 5.7%) Earnings FY+3: $10.0 (16.0x | 6.2%) Earnings FY+4: $11.2 (14.4x | 7.0%) Earnings FY+5: $12.1 (13.2x | 7.6%)
FCF FY+1: $0.00 (N/A | 0.0%) FCF FY+2: $9.27 (17.3x | 5.8%) FCF FY+3: $9.84 (16.3x | 6.1%)

Summary

Growth Estimates

Revenue

CAGR: 7.3%
FY+1FY+2FY+3FY+4FY+5
FY+1$43.70(B)
FY+2(+6.9%)$46.72(B)
FY+3(+6.5%)$49.76(B)
FY+4(+6.2%)$52.82(B)
FY+5(+9.6%)$57.88(B)

Net Income

CAGR: 9.2%
FY+1FY+2FY+3FY+4FY+5
FY+1$13.19(B)
FY+2(+8.7%)$14.34(B)
FY+3(+8.4%)$15.54(B)
FY+4(+11.5%)$17.33(B)
FY+5(+8.3%)$18.77(B)

EPS

CAGR: 9.5%
FY+1FY+2FY+3FY+4FY+5
FY+1$8.45
FY+2(+8.9%)$9.20
FY+3(+8.8%)$10.01
FY+4(+11.5%)$11.16
FY+5(+8.7%)$12.13

FCF per share

CAGR: Infinity%
FY+1FY+2FY+3
FY+1$0.00
FY+2(+NaN%)$9.27
FY+3(+6.1%)$9.84

Historical Financials

Showing limited histrical data.
TTM (Y)TTM (Q)FYFQ
Income(show more...)
Q3'20 (TTM)Q3'21 (TTM)Q3'22 (TTM)Q3'23 (TTM)Q3'24 (TTM)Q3'25 (TTM)0.010.0(B)20.0(B)30.0(B)
Revenue Operating Income Net IncomeCOGSGross ProfitTotal OpEx.R&DSG&AInterest ExpenseInterest IncomeOther Non-operating IncomePre-tax incomeIncome tax
Cash flow(show more...)
Q3'20 (TTM)Q3'21 (TTM)Q3'22 (TTM)Q3'23 (TTM)Q3'24 (TTM)Q3'25 (TTM)0.02.0(B)4.0(B)6.0(B)8.0(B)10.0(B)
Stock-based Comp. FCFCFONet IncomeD&AChange in Working CapitalCFFStock IssuedStock RepurchasedDebt IssuedDebt RepaidDividend PaidCFIAcquisitionsDivestituresCapital Expenditures
Balance sheet(show more...)
Q3'20 (TTM)Q3'21 (TTM)Q3'22 (TTM)Q3'23 (TTM)Q3'24 (TTM)Q3'25 (TTM)0.020.0(B)40.0(B)60.0(B)
Total Assets Total LiabilitiesCurrent assetsCash and EquivalentsShort-term investmentsInventoriesReceivablesNon-current assetsNet PP&EIntangible AssetsGoodwillCurrent liabilitiesShort-Term DebtAccounts payableNon-current liabilitiesLong-Term DebtTotal Equity
Per share data(show more...)
Q3'20 (TTM)Q3'21 (TTM)Q3'22 (TTM)Q3'23 (TTM)Q3'24 (TTM)Q3'25 (TTM)0.01.02.03.04.05.06.0
EPS (Basic) FCF/Share Dividend/ShareEPS (Diluted)Book value/ShareCash & ST inv./ShareDebt/Share
Ratios(show more...)
Q3'20 (TTM)Q3'21 (TTM)Q3'22 (TTM)Q3'23 (TTM)Q3'24 (TTM)Q3'25 (TTM)0.010.020.030.0
P/E P/S EV/EarningsP/FCFP/BEV/FCFDebt/EquityPayout ratio
Margins(show more...)
Q3'20 (TTM)Q3'21 (TTM)Q3'22 (TTM)Q3'23 (TTM)Q3'24 (TTM)Q3'25 (TTM)0%10%20%30%40%50%60%
Net Income Margin Operating Margin Gross MarginEBITDA MarginFCF Margin
Returns(show more...)
Q3'20 (TTM)Q3'21 (TTM)Q3'22 (TTM)Q3'23 (TTM)Q3'24 (TTM)Q3'25 (TTM)0%10%20%30%40%
ROIC ROAROCEROE
Shares outstanding(show more...)
Q3'20 (TTM)Q3'21 (TTM)Q3'22 (TTM)Q3'23 (TTM)Q3'24 (TTM)Q3'25 (TTM)0.0200.0(M)400.0(M)600.0(M)800.0(M)1.0(B)1.2(B)1.4(B)
Shares (Basic)Shares (Diluted)
Market Cap.(show more...)
Q3'20 (TTM)Q3'21 (TTM)Q3'22 (TTM)Q3'23 (TTM)Q3'24 (TTM)Q3'25 (TTM)0.050.0(B)100.0(B)150.0(B)200.0(B)250.0(B)
Market Cap.

PM vs Peers

Similar Companies

Ownership

Major holders

*Excludes indirect insider ownership

Insiders: 0.17%
Institutions: 83.11%
Other: 16.73%

Institutional ownership

9.32% Vanguard Group Inc8.49% Capital World Investor...7.01% Blackrock Inc.6.50% Capital International ...3.54% GQG Partners LLC3.53% State Street Corporati...3.50% Capital Research Globa...2.68% JPMORGAN CHASE & CO2.66% FMR, LLC2.40% Geode Capital Manageme...33.48% Others

Trading Summary

In the past year, insiders have bought $0.00 worth of the company's stock, and sold $28.82(M).

Congress members have bought between $78008 - $295000 worth of the company's stock, and sold between $183014 - $620000.

Insider transactions

$0.002026-05$0.00
$0.002026-04$0.00
$0.002026-03$0.00
$28.82(M)2026-02$0.00
$0.002026-01$0.00
$0.002025-12$0.00
$0.002025-11$0.00
$0.002025-10$0.00
$0.002025-09$0.00
$0.002025-08$0.00
$0.002025-07$0.00
$0.002025-06$0.00
$0.002025-05$0.00
DateSharesTotal ($)Price ($)NameTitle
Sell2026-02-2014,3502,627,916183.1KENNEDY STACEYOfficer
Sell2026-02-206,0001,100,880183.5DOBROWOLSKI REGINALDOOfficer
Sell2026-02-1920,0003,651,600182.6DE WILDE FREDERIC JOfficer
Sell2026-02-1933,8006,138,418181.6BABEAU EMMANUELOfficer
Sell2026-02-1980,00014,574,400182.2OLCZAK JACEKOfficer and Director
Sell2026-02-194,000726,760181.7GUERIN YANNOfficer
Grant2026-02-066,538466,91171.4DOBROWOLSKI REGINALDOOfficer
Grant2026-02-0661,3861,961,02631.9BABEAU EMMANUELOfficer
Grant2026-02-0616,210766,08047.3KENNEDY STACEYOfficer
Grant2026-02-068,280873,296105.5GUERIN YANNOfficer
Grant2026-02-0633,0791,839,97555.6DE WILDE FREDERIC JOfficer
Grant2026-02-06171,0395,786,23833.8OLCZAK JACEKOfficer and Director
Grant2026-02-0540,05200.0CALANTZOPOULOS ANDREChairman of the Board
Grant2025-05-071,002175,170174.8CALANTZOPOULOS ANDREChairman of the Board
Grant2025-05-071,002175,170174.8HARKER VICTORIA DDirector
Grant2025-05-071,002175,170174.8HOOK LISA A.Director
Grant2025-05-071,002175,170174.8GEISSLER WERNERDirector
Grant2025-05-071,002175,170174.8BOUGH BONINDirector
Grant2025-05-071,002175,170174.8COMBES MICHELDirector
Grant2025-05-071,002175,170174.8TEMPERLEY DESSISLAVADirector
Grant2025-05-071,002175,170174.8MORPARIA KALPANADirector
Grant2025-05-071,002175,170174.8YANAI SHLOMODirector
Grant2025-05-071,002175,170174.8POLET ROBERTDirector

Congressional trading

$0.002026-05$0.00
$0.002026-04$0.00
$0.002026-03$0.00
$0.002026-02$0.00
$0.002026-01$32501
$80012025-12$0.00
$485022025-11$0.00
$160012025-10$8001
$0.002025-09$40501
$405012025-08$97502
$810022025-07$0.00
$0.002025-06$8001
$1750012025-05$0.00
DatePoliticianPartyChamberAmount ($)
Buy2026-01-13Ro KhannaDHouse$15,001 - $50,000
Sell2025-12-18Julie JohnsonDHouse$1,001 - $15,000
Sell2025-11-13Julie JohnsonDHouse$1,001 - $15,000
Sell2025-11-10Ro KhannaDHouse$15,001 - $50,000
Sell2025-11-03Ro KhannaDHouse$1,001 - $15,000
Sell2025-10-30Ro KhannaDHouse$1,001 - $15,000
Sell2025-10-30Ro KhannaDHouse$1,001 - $15,000
Buy2025-10-07Ro KhannaDHouse$1,001 - $15,000
Buy2025-09-29Ro KhannaDHouse$1,001 - $15,000
Buy2025-09-05Ro KhannaDHouse$15,001 - $50,000
Buy2025-08-26Ro KhannaDHouse$15,001 - $50,000
Buy2025-08-26Ro KhannaDHouse$15,001 - $50,000
Buy2025-08-26Ro KhannaDHouse$15,001 - $50,000
Sell2025-08-14Julie JohnsonDHouse$1,001 - $15,000
Sell2025-08-04Ro KhannaDHouse$15,001 - $50,000
Sell2025-07-25Ro KhannaDHouse$15,001 - $50,000
Sell2025-07-25Ro KhannaDHouse$15,001 - $50,000
Sell2025-07-22Julie JohnsonDHouse$1,001 - $15,000
Sell2025-07-10Lisa C. McClainRHouse$1,001 - $15,000
Buy2025-06-24Lisa C. McClainRHouse$1,001 - $15,000
Sell2025-05-12Jefferson ShreveRHouse$100,001 - $250,000
Sell2025-03-27Greg LandsmanDHouse$15,001 - $50,000

Tools

Dividend Income

Investment Amount
Dividend Yield
What is the Dividend Income Calculator?

The Dividend Income Calculator helps you estimate the yearly, quarterly, monthly, and daily income of your investments.

How to Use This Calculator?

Enter the dividend yield and the invested amount. Optionally, preload stock data to automatically fetch the dividend yield.

Required Investment

Dividend Yield
Desired Yearly Payout
Desired Quarterly Payout
Desired Monthly Payout
What is the Required Investment Calculator?

The Required Investment Calculator helps you determine the amount of money you need to invest in a stock to achieve a desired dividend.

How to Use This Calculator?

Enter the dividend yield and your desired dividend income. Optionally, preload stock data to automatically fetch the dividend yield.

Future Dividend Yield

Base Dividend
Current Price
Number of Years
Dividend Growth Rate
What is the Future Yield Calculator?

The Future Yield Calculator helps you estimate the future dividend yield of a stock based on its current dividend, price, and expected dividend growth rate.

How to Use This Calculator?

Enter the base dividend, current price, number of years, and dividend growth rate. Optionally, preload stock data to automatically fetch the dividend and price. The calculator will display the current yield and the projected future yield.

Future Dividend Income

Base Dividend
Number of Years
Dividend Growth Rate
What is the Future Dividend Income Calculator?

The Future Dividend Income Calculator helps you estimate the future dividend income from your investments based on the current dividend yield and expected growth rate.

How to Use This Calculator?

Enter the current dividend yield, expected growth rate, and investment duration. Optionally, preload stock data to automatically fetch the dividend yield.

(C) PEVALUATOR
About
Terms & privacy
Price charts & news courtesy of TradingView
Blog
Contact