Altria Group Inc.
- Price
- 72.99 USD
- Fair value
- 91.19 USD
- Discount to fair value
- +20%
- Mkt cap
- 121.89B
- P/E
- 17.6×
- EV
- 143.12B
- Div yield
- 5.71%
- Net margin
- 32.0%
Current price72.99USD
Fair value (est., median)91.19USD
UndervaluedFair valueOvervalued
-20.0% below fair valueWould need to rise ~24.9% to reach fair value.
Median ofDCF 104.49DDM 91.19Earnings Power 53.05
Health Check
36.2
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Trades 20% below estimated fair value.
Risks
- Stretched balance sheet / elevated debt.
- Low fair-value confidence — methods disagree or data is thin.
- Dividend payout looks stretched.
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 19 years · FY2007–FY2025
| Metric | FY'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 26.01B | 22.89B | 22.49B | 22.23B | 21.71B |
| Net Income | 2.48B | 5.76B | 8.12B | 11.25B | 6.94B |
| Net Margin | 9.5% | 25.2% | 36.1% | 50.6% | 32.0% |
| Operating Cash Flow | 8.40B | 8.26B | 9.29B | 8.75B | 9.29B |
| OCF Margin | 32.3% | 36.1% | 41.3% | 39.4% | 42.8% |
| Capital Expenditure | 169.00M | 205.00M | 196.00M | 142.00M | 216.00M |
| Free Cash Flow | 8.24B | 8.05B | 9.09B | 8.61B | 9.07B |
| FCF Margin | 31.7% | 35.2% | 40.4% | 38.7% | 41.8% |
| FCF Conversion | 332.8% | 139.8% | 111.9% | 76.5% | 130.8% |
| EPS (Diluted) | 1.48/sh | 3.45/sh | 4.86/sh | 6.74/sh | 4.15/sh |
| Dividend / Share | 3.86/sh | 3.95/sh | 4.06/sh | 4.10/sh | 4.17/sh |
Dividend return (if you buy today)if you buy today
Dividend yield5.71%
Dividend / share4.17 USD
If you invest
USD
Shares (≈)137
Est. annual income571.00 USD
At this rate, dividends alone return your capital in ~17.5 years.
Dividend history
Dividend / share & historical yield (USD).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · USD
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | 1.06 | 1.06 | — | — | 2.12 | 3.0% |
| 2025 | — | — | — | — | 4.17 | 6.9% |
| 2024 | — | — | — | — | 4.10 | 8.5% |
| 2023 | — | — | — | — | 4.06 | 9.4% |
| 2022 | — | — | — | — | 3.95 | 8.8% |
Corporate actions
DCash Dividend
1.06 USD /sh2026-06-15
DCash Dividend
1.06 USD /sh2026-03-25
DCash Dividend
0.68 USD /sh2004-03-11
DCash Dividend
0.68 USD /sh2003-12-18
DCash Dividend
0.68 USD /sh2003-09-11
DCash Dividend
0.64 USD /sh2003-06-11
DCash Dividend
0.64 USD /sh2003-03-12
DCash Dividend
0.64 USD /sh2002-12-19
DCash Dividend
0.64 USD /sh2002-09-12
DCash Dividend
0.58 USD /sh2002-06-26
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM، Earnings Power).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
104.49 USD
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
91.19 USD
Graham Number
Excluded — EPS ≤ 0
N/A
Residual Income (justified P/B)
Excluded — needs positive book value
N/A
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
53.05 USD
DCF only is anchored on FY2025 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)91.19 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 7.71%
- CAPM cost of equity
- 8.26%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in Altria Group Inc. regularly?
Starting year
- Invested
- 1K/yr · 42K total(1985 → today · 42 yrs)
- your value today is
- 168.2K USD
- Total return
- +300.6%(+61.9% Dividends · +238.7% Capital gain)
- Annualised (IRR)
- +7.9%
Invested42KUSD
Dividends26KUSD
Capital gain100.3KUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.