TopFunds

Philip Morris International Inc.

NYSE: PM

Stock price

188.62 USD

(+85.18%) 5 years

TobaccoInvestable Universe

Insider Transactions

5Y price score: 117
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: +85.18%
DATE RANGE:
USD PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
DateActionSharesPriceShare ValueHoldingNameTitleSource
06-may.-26Award1,119169.9190,15211,643Combes Micheldirectorlink
06-may.-26Award1,119169.9190,15298,356Geissler Wernerdirectorlink
06-may.-26Award1,119169.9190,15228,236Morparia Kalpanadirectorlink
06-may.-26Award1,119169.9190,1524,537Harker Victoria Ddirectorlink
06-may.-26Award1,119169.9190,15229,765Polet Robertdirectorlink
06-may.-26Award1,119169.9190,15211,297Bough Bonindirectorlink
06-may.-26Award1,119169.9190,15220,060Hook Lisadirectorlink
06-may.-26Award1,119169.9190,152588,782Calantzopoulos Andredirector, other: Chairmanlink
06-may.-26Award1,119169.9190,15210,120Yanai Shlomodirectorlink
20-feb.-26Sale(5,000)183.5(917,300)21,182Dobrowolski Reginaldoofficer: Group Controllerlink

142.1

52-week range

207.7

188.62

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:

Set price notification

Valuation

Free Cash Flow Yield

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

4.3 %

Dividend Yield TTM

3.1 %

Market cap $

$ 293,985

Price / Earnings TTM

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

27.1

Price / Book TTM

(34.3)

PEG TTM

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

0.4

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

20.1 %

110.7 %

139.6 %

Free cash flow per share growth

66.8 %

15.8 %

53.5 %

Earnings per share growth

(7.7) %

40.7 %

64.3 %

Dividends

Previous dividend:1.47 per share, Paid, Ex-div date Jun 25, 2026
Next dividend:1.60 per share, Declared, Ex-div date Oct 02, 2026

Analyst ratings

Price Target Low

182

Price Target High

225

Price Target Median

215

Buy

17

Hold

7

Sell

1

Financials

all figures in USD Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
4.4
4.5
3.9
5.1
4.6
5.2
5.8
5.8
5
4.5
7.3
5.1%
6.9
7.2
7.5
7.8
8.1
8.3
02FCF per share
4.5
4.5
4.7
5.2
5.9
5.9
7.2
6.3
5.1
6.9
6.8
4.4%
7.6
7.9
8.3
8.6
8.9
9.2
03Dividends per share
Help
Adjusted for splitsLearn more
4
4.1
4.2
4.5
4.6
4.7
4.9
5
5.1
5.3
5.6
3.4%
-
-
-
-
-
-
04Dividends payout, %
90.9%
91.6%
108%
87%
99.7%
91.4%
83.2%
86.3%
102.2%
116.5%
76%
(1.8)%
-
-
-
-
-
-
05Revenue
$ 26,794
$ 26,685
$ 28,748
$ 29,625
$ 29,805
$ 28,694
$ 31,405
$ 31,762
$ 35,174
$ 37,878
$ 40,648
4.3%
$ 42,378
$ 44,181
$ 46,062
$ 48,022
$ 50,066
$ 51,568
06ㅤ% Change
-
(0.4)%
7.7%
3.1%
0.6%
(3.7)%
9.5%
1.1%
10.7%
7.7%
7.3%
4.3%
4.3%
4.3%
4.3%
4.3%
4.3%
4.3%
07Net Income
6,873
6,967
6,035
7,911
7,185
8,056
9,109
9,048
7,791
7,034
11,348
5.1%
10,701
11,157
11,631
12,126
12,642
13,022
08ㅤ% Margin
25.7%
26.1%
21%
26.7%
24.1%
28.1%
29%
28.5%
22.2%
18.6%
27.9%
25.3% A
25.3%
25.3%
25.3%
25.3%
25.3%
25.3%
09CFO
7,865
8,077
8,912
9,478
10,090
9,812
11,967
10,803
9,204
12,217
12,233
4.5%
13,534
14,110
14,710
15,336
15,989
16,469
10ㅤ% Of revenue
29.4%
30.3%
31%
32%
33.9%
34.2%
38.1%
34%
26.2%
32.3%
30.1%
31.9% A
31.9%
31.9%
31.9%
31.9%
31.9%
31.9%
11CAPEX
(960)
(1,172)
(1,548)
(1,436)
(852)
(602)
(748)
(1,077)
(1,321)
(1,444)
(1,569)
5%
(1,648)
(1,731)
(1,818)
(1,910)
(2,006)
(2,107)
12ㅤ% Change
-
22.1%
32.1%
(7.2)%
(40.7)%
(29.3)%
24.3%
44%
22.7%
9.3%
8.7%
5% A
5%
5%
5%
5%
5%
5%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
6,905
6,905
7,364
8,042
9,238
9,210
11,219
9,726
7,883
10,773
10,664
4.4%
11,886
12,379
12,892
13,427
13,983
14,362
14Total assets
33,956
36,851
42,968
39,801
42,875
44,815
41,290
61,681
65,304
61,784
69,185
7.4%
74,289
79,768
85,653
91,971
98,755
106,040
15ㅤ% Change
-
8.5%
16.6%
(7.4)%
7.7%
4.5%
(7.9)%
49.4%
5.9%
(5.4)%
12%
7.4%
7.4%
7.4%
7.4%
7.4%
7.4%
7.4%
16Total liabilities
45,432
47,751
53,198
50,540
52,474
55,446
49,498
67,992
74,750
71,654
77,213
5.5%
82,909
89,025
95,592
102,643
110,214
118,344
17ㅤ% Of assets
133.8%
129.6%
123.8%
127%
122.4%
123.7%
119.9%
110.2%
114.5%
116%
111.6%
111.6% A
111.6%
111.6%
111.6%
111.6%
111.6%
111.6%
18Shareholders Equity
(11,476)
(10,900)
(10,230)
(10,739)
(9,599)
(10,631)
(8,208)
(6,311)
(9,446)
(9,870)
(8,028)
(3.5)%
(8,620)
(9,256)
(9,939)
(10,672)
(11,459)
(12,305)
19Net Debt
25,063
24,828
25,892
25,166
24,184
24,256
23,310
39,916
44,849
41,479
43,963
5.8%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
1,549,000
1,551,000
1,553,000
1,555,000
1,556,000
1,558,000
1,559,000
1,552,000
1,553,000
1,556,000
1,558,000
0.1%
1,558,903
1,559,806
1,560,710
1,561,615
1,562,520
1,563,425
21ㅤ% Change
-
0.1%
0.1%
0.1%
0.1%
0.1%
0.1%
(0.5)%
0.1%
0.2%
0.1%
0.1%
0.1%
0.1%
0.1%
0.1%
0.1%
0.1%
22ROA
20.2%
18.9%
14.1%
19.9%
16.8%
18%
22.1%
14.7%
11.9%
11.4%
16.4%
-
14.4%
14%
13.6%
13.2%
12.8%
12.3%
23ROE
(59.9)%
(63.9)%
(59)%
(73.7)%
(74.9)%
(75.8)%
(111)%
(143.4)%
(82.5)%
(71.3)%
(141.4)%
-
(124.1)%
(120.5)%
(117)%
(113.6)%
(110.3)%
(105.8)%
24Interest coverage
9.4
10.2
10.6
13.3
13.2
16.1
17.6
15.9
7.6
7.6
9.4
-
-
-
-
-
-
-
25Dividend Yield
4.6%
4.5%
4%
6.6%
5.4%
5.7%
5.1%
5%
5.5%
4.4%
3.5%
-
-
-
-
-
-
-
26P/E Ratio
19.9
20.4
27.2
13.1
18.5
16
16.3
17.4
18.7
26.6
22.1
-
-
-
-
-
-
-
27Stock price range
75-90
86-104
90-123
66-111
66-92
60-90
79-106
83-112
87-105
89-133
117-185
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
136,173
141,901
163,969
103,812
132,315
128,904
148,010
156,876
146,012
187,024
249,582
6.3%
133,972
151,569
170,925
192,218
215,639
-
29FCF Yield
5.1%
4.9%
4.5%
7.8%
7%
7.1%
7.6%
6.2%
5.4%
5.8%
4.3%
(1.7)%
8.9%
8.2%
7.5%
7%
6.5%
-
30Average stock price
82.7
94.7
106.7
88.3
79.2
74.8
92.6
97.5
96.4
110.8
151.1
6.2%
85.9
97.2
109.5
123.1
138
-
31 CEO
JO
Jacek Olczak