Philip Morris International Inc.
PM 155.43 (-0.55%) 0.85
Consumer Staples
Tobacco
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: $241.95(B)
EV: $289.96(B)
Total Equity: $-8.98(B)
Earnings date: Feb-06-2026
P/E: 28.11
Forward P/E: 20.56
P/FCF: 23.91
P/S: 6.04
P/B: N/A
EPS: $5.5
EPS (fwd): $7.6
FCF/share: $6.5
Revenue/share: $25.7
Book value/share: $-7.0
ROIC: 19.9%
ROA: 12.9%
ROE: N/A%
Debt/Equity: 421
Current Ratio: 0.80
Gross margin: 66.9%
Operating margin: 37.0%
Net margin: 21.6%
Dividend/share: $5.5
Div. yield: 3.55%
PM Valuation & Price Targets
Current Price
$155
Favorite Valuation Methods
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
66% overvalued
Low
$39.4
Mid
$52.5
High
$65.6
Current price
$155.4
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: None/narrow
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 7.5 | 7.6 | 7.9 | 18 |
| FY+2 | 8.2 | 8.3 | 8.6 | 18 |
| FY+3 | 8.9 | 9.1 | 9.5 | 12 |
| FY+4 | 9.9 | 10.0 | 10.1 | 3 |
| FY+5 | 10.9 | 11.0 | 11.1 | 2 |
Analyst Price Targets
20% undervalued
Low
$158
Mid
$187
High
$220
Current price
$155
Analyst Recommendations
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:
Discounted Cash Flow (exit mult.)
Forecast years: 5 Years | |
Exit FCF Multiple | |
LowMidHigh | |
| Discount Rate | |
Free cash flow estimates:
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 |