Valuation Philip Morris International, Inc. Swiss Exchange

Stocks

Market Closed - Swiss Exchange 18:30:53 24/09/2026 +03			5-day change	1st Jan Change
154.00 ^CHF	-1.91%		-1.91%	+22.22%

09-23	UBS Adjusts Price Target on Philip Morris International to $193 From $182, Maintains Neutral Rating	MT
09-18	Philip Morris International Inc. Announces Quarterly Dividend, Payable on October 26, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	147,899	156,896	146,050	187,124	249,685	298,474	-	-
Change	-	6.08%	-6.91%	28.12%	33.43%	19.54%	-	-
Enterprise Value (EV) ¹	171,209	196,812	190,899	228,603	293,648	339,541	337,499	335,579
Change	-	14.95%	-3%	19.75%	28.45%	15.63%	-0.6%	-0.57%
P/E	16.3x	17.4x	18.7x	26.6x	22.1x	25.7x	21.9x	19.9x
PBR	-14.6x	-17.5x	-13x	-15.9x	-25x	-44.7x	-72.4x	-140x
PEG	-	-50.72x	-1.4x	-2.67x	0.4x	9.14x	1.3x	2x
Capitalization / Revenue	4.71x	4.94x	4.15x	4.94x	6.14x	6.86x	6.48x	6.11x
EV / Revenue	5.45x	6.2x	5.43x	6.04x	7.22x	7.8x	7.33x	6.87x
EV / EBITDA	11.8x	14.3x	13.5x	14.7x	16.9x	17.4x	16.2x	15.4x
EV / EBIT	12.7x	15.2x	14.3x	15.6x	17.9x	19.1x	17.6x	16.5x
EV / FCF	15.3x	20.2x	24.2x	21.2x	27.5x	103x	82.1x	-
FCF Yield	6.55%	4.94%	4.13%	4.71%	3.63%	0.97%	1.22%	-
Dividend per Share ²	4.9	5.04	5.2	5.4	5.64	6.075	6.385	6.779
Rate of return	5.16%	4.98%	5.53%	4.49%	3.52%	3.17%	3.33%	3.54%
EPS ²	5.83	5.81	5.02	4.52	7.26	7.464	8.726	9.616
Distribution rate	84%	86.7%	104%	119%	77.7%	81.4%	73.2%	70.5%
Net sales ¹	31,405	31,762	35,174	37,878	40,648	43,532	46,062	48,880
EBITDA ¹	14,486	13,802	14,193	15,580	17,375	19,527	20,799	21,833
EBIT ¹	13,488	12,908	13,337	14,688	16,428	17,804	19,147	20,343
Net income ¹	9,109	9,048	7,813	7,057	11,348	11,648	13,588	14,913
Net Debt ¹	23,310	39,916	44,849	41,479	43,963	41,067	39,025	37,105
Reference price ²	95.00	101.21	94.08	120.35	160.40	191.50	191.50	191.50
Nbr of stocks (in thousands)	1,556,828	1,550,202	1,552,406	1,554,833	1,556,639	1,558,613	-	-
Announcement Date	2/10/22 A	2/9/23 A	2/8/24 A	2/6/25 A	2/6/26 A	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PHILIP MORRIS INTERNATIONAL, INC.	25.57x	7.78x	17.34x	3.18%	297B
BRITISH AMERICAN TOBACCO P.L.C.	12.6x	4.6x	9.92x	5.98%	120B
IMPERIAL BRANDS PLC	9.16x	2.75x	6.31x	6.77%	24.84B
SMOORE INTERNATIONAL HOLDINGS LIMITED	34.35x	2.54x	21.61x	1.89%	7.32B
TURNING POINT BRANDS, INC.	49.59x	2.28x	17.17x	0.53%	1.21B
UNIVERSAL CORPORATION	13.46x	-	-	-	1.07B
Average	24.12x	3.99x	14.47x	3.67%	75.33B
Weighted average by Cap.	21.40x	6.55x	14.82x	4.1%