Altria Group Inc.
Current price69.59USD
Fair value (est., median)98.33USD
UndervaluedFair valueOvervalued
-29.2% below fair valueWould need to rise ~41.3% to reach fair value.
Health Check
41.1
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Value79.2/100
Trades about 29.2% below its estimated fair value.
- Discount to fair value
- 29.2%
- Price to book
- —
- Fair-value confidence
- —
Future26.2/100
Modest growth of about 8% a year is expected.
- Forecast growth (rev.)
- 8%
- Revenue CAGR (18y)
- 0.8%
- Earnings CAGR (18y)
- -1.9%
Past52.5/100
A steady, profitable operating history.
- Return on equity
- —
- Net margin
- 32%
- Earnings CAGR (18y)
- -1.9%
- Profitable years
- 18/19
Health12.5/100
Balance sheet is manageable.
- Debt to equity
- —
- Net debt to equity
- —
- Cash covers total debt
- No
- Free cash flow
- Positive
Dividend35/100
Yields 5.99% but pays out more than it earns — watch sustainability.
- Dividend yield
- 5.99%
- Payout ratio
- 100.3%
- Covered by free cash flow
- Yes
- Years paying
- 19
- Dividend growth
- —
Rewards
- Trades 29.2% below estimated fair value.
Risks
- Stretched balance sheet / elevated debt.
- 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
| 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 yield5.99%
Dividend / share4.17 USD
If you invest
USD
Shares (≈)143
Est. annual income596.01 USD
At this rate, dividends alone return your capital in ~16.7 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 | 1.5% |
| 2025 | — | — | — | — | 4.17 | 6.9% |
| 2024 | — | — | — | — | 4.10 | 8.5% |
| 2023 | — | — | — | — | 4.06 | 9.4% |
| 2022 | — | — | — | — | 3.95 | 8.8% |
| 2021 | — | — | — | — | 3.86 | 8.1% |
| 2020 | — | — | — | — | 3.77 | 9.6% |
| 2019 | — | — | — | — | 3.63 | 7.4% |
| 2018 | — | — | — | — | 3.24 | 5.7% |
| 2017 | — | — | — | — | 2.88 | 4.1% |
| 2016 | — | — | — | — | 2.70 | 4.1% |
| 2015 | — | — | — | — | 2.50 | 4.7% |
| 2014 | — | — | — | — | 2.33 | 5.3% |
| 2013 | — | — | — | — | 2.16 | 6.1% |
| 2012 | — | — | — | — | 2.04 | 6.3% |
| 2011 | — | — | — | — | 1.93 | 7.1% |
| 2010 | — | — | — | — | 1.77 | 7.9% |
| 2009 | — | — | — | — | 1.61 | 9.2% |
| 2008 | — | — | — | — | 2.65 | 13.7% |
| 2007 | — | — | — | — | 3.98 | 5.3% |
| 2006 | — | — | — | — | — | — |
| 2005 | — | — | — | — | — | — |
| 2004 | — | — | — | — | — | — |
| 2003 | 0.64 | 0.64 | 0.68 | 0.68 | 2.64 | 6.1% |
| 2002 | 0.58 | 0.58 | 0.64 | 0.64 | 2.44 | 5.6% |
| 2001 | 0.53 | 0.53 | 0.58 | 0.58 | 2.22 | 4.6% |
| 2000 | 0.48 | 0.48 | 0.53 | 0.53 | 2.02 | 6.7% |
| 1999 | 0.44 | 0.44 | 0.48 | 0.48 | 1.84 | 5.6% |
| 1998 | 0.40 | 0.40 | 0.44 | 0.44 | 1.68 | 3.7% |
| 1997 | 0.40 | 0.40 | 0.40 | 0.40 | 1.60 | 3.8% |
| 1996 | 0.33 | 0.33 | 0.40 | 0.40 | 1.46 | 4.4% |
| 1995 | 0.09 | 0.28 | 0.33 | 0.33 | 1.03 | 3.9% |
| 1994 | 0.23 | 0.23 | 0.28 | 0.28 | 1.02 | 5.5% |
| 1993 | 0.22 | 0.22 | 0.22 | 0.22 | 0.88 | 4.9% |
| 1992 | 0.18 | 0.18 | 0.22 | 0.22 | 0.80 | 3.1% |
| 1991 | 0.14 | 0.14 | 0.18 | 0.18 | 0.64 | 2.7% |
| 1990 | 0.11 | 0.11 | 0.14 | 0.14 | 0.50 | 3.3% |
| 1989 | 0.09 | 0.09 | 0.11 | 0.11 | 0.40 | 3.3% |
| 1988 | 0.08 | 0.08 | 0.09 | 0.09 | 0.34 | 4.4% |
| 1987 | 0.06 | 0.06 | 0.06 | 0.08 | 0.26 | 3.3% |
| 1986 | 0.05 | 0.05 | 0.05 | 0.06 | 0.21 | 3.7% |
| 1985 | 0.04 | 0.04 | 0.04 | 0.04 | 0.16 | 4.5% |
| 1984 | 0.04 | 0.04 | 0.04 | 0.04 | 0.16 | — |
| 1983 | 0.03 | 0.03 | 0.03 | 0.03 | 0.12 | — |
| 1982 | 0.03 | 0.03 | 0.03 | 0.03 | 0.12 | — |
| 1981 | 0.02 | 0.02 | 0.02 | 0.02 | 0.08 | — |
| 1980 | 0.02 | 0.02 | 0.02 | 0.02 | 0.08 | — |
| 1979 | 0.01 | 0.01 | 0.01 | 0.01 | 0.04 | — |
| 1978 | 0.01 | 0.01 | 0.01 | 0.01 | 0.04 | — |
| 1977 | 0.01 | 0.01 | 0.01 | 0.01 | 0.04 | — |
| 1976 | 0.01 | 0.01 | 0.01 | 0.01 | 0.04 | — |
| 1975 | — | — | — | 0.01 | 0.01 | — |
Corporate actions
DCash Dividend
1.06 USD /sh2026-03-25
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
DCash Dividend
0.58 USD /sh2002-03-13
DCash Dividend
0.58 USD /sh2001-12-20
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM).
Discounted Cash Flow
Tap to adjust assumptions
105.04 USD
Dividend Discount Model
Tap to adjust assumptions
91.62 USD
Graham Number
Excluded — EPS ≤ 0
N/A
Residual Income (justified P/B)
Excluded — needs positive book value
N/A
Earnings Power Value
Excluded — non-positive normalized earnings
N/A
Fair Value (median)98.33 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 7.69%
- 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
- 158.6K USD
- Total return
- +277.6%(+54.7% Dividends · +222.9% Capital gain)
- Annualised (IRR)
- +7.6%
Invested42KUSD
Dividends23KUSD
Capital gain93.6KUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.