Philip Morris International Inc.

By default your notes are visible only to you.

142.1

52-week range

193.0

177.38

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

3.9 %

Dividend Yield TTM

3.2 %

Market cap $

$ 276,457

Price / Earnings TTM

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

24.9

Price / Book TTM

(29.9)

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)

2.9 %

110.9 %

127.5 %

Free cash flow per share growth

(1.1) %

15.8 %

53.5 %

Earnings per share growth

60.6 %

40.7 %

64.3 %

Founded: 1,847

Employees: 83,100

Business Summary:Philip Morris International Inc. operates as a tobacco company working to delivers a smoke-free future and evolving portfolio for the long-term to include products outside of the tobacco and nicotine sector. The company's product portfolio primarily consists of cigarettes and smoke-free products, including heat-not-burn, vapor, and oral nicotine products that are sold in markets outside the United States. The company offers its smoke-free products under the HEETS, HEETS Creations, HEETS Dimensions, HEETS Marlboro, HEETS FROM MARLBORO, Marlboro Dimensions, Marlboro HeatSticks, Parliament HeatSticks, and TEREA brands, as well as the KT&G-licensed brands, Fiit, and Miix. It also sells its products under the Marlboro, Parliament, Bond Street, Chesterfield, L&M, Lark, and Philip Morris brands. In addition, the company owns various cigarette brands, such as Dji Sam Soe, Sampoerna A, and Sampoerna U in Indonesia; and Fortune and Jackpot in the Philippines. The company sells its smoke-free products in 71 markets. Philip Morris International Inc. was incorporated in 1987 and is headquartered in New York, New York.

Fair Value Reference Estimate