Altria Group, Inc.

By default your notes are visible only to you.

54.7

52-week range

74.5

69.58

Your model inputs

Required return / cost of capital

FCFF terminal growth rate

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Valuation

Free Cash Flow Yield

FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per share

7.4 %

Dividend Yield TTM

6 %

Market cap $

$ 116,191

Price / Earnings TTM

P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per share

14.6

Price / Book TTM

(36.3)

PEG TTM

Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rate

(0.4)

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

24 %

80.4 %

61.6 %

Free cash flow per share growth

8 %

23.4 %

90.3 %

Earnings per share growth

(37.2) %

71.3 %

53.9 %

Founded: 1,985

Employees: 14,654

Business Summary:Altria Group, Inc., through its subsidiaries, manufactures and sells smokeable and oral tobacco products in the United States. The company provides cigarettes primarily under the Marlboro brand; cigars and pipe tobacco principally under the Black & Mild brand; and moist smokeless tobacco products under the Copenhagen, Skoal, Red Seal, and Husky brands, as well as provides on! oral nicotine pouches. It sells its tobacco products primarily to wholesalers, including distributors; and large retail organizations, such as chain stores. Altria Group, Inc. was founded in 1822 and is headquartered in Richmond, Virginia.

Fair Value Reference Estimate