Philip Morris International
- Price
- 193.00 USD
- Fair value
- 133.99 USD
- Discount to fair value
- −44%
- Mkt cap
- 300.80B
- P/E
- 26.5×
- EV
- 344.76B
- Div yield
- 2.87%
- Net margin
- 27.9%
Current price193USD
Fair value (est., median)133.99USD
UndervaluedFair valueOvervalued
+44.0% above fair valueWould need to fall ~30.6% to reach fair value.
Median ofDCF 133.99DDM 135.17Earnings Power 88.67
Health Check
33
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
—
Risks
- Trades 44% above estimated fair value.
- Stretched balance sheet / elevated debt.
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 | 31.41B | 31.76B | 35.17B | 37.88B | 40.65B |
| Net Income | 9.11B | 9.04B | 7.80B | 7.05B | 11.33B |
| Net Margin | 29.0% | 28.4% | 22.2% | 18.6% | 27.9% |
| Operating Cash Flow | 11.97B | 10.80B | 9.20B | 12.22B | 12.23B |
| OCF Margin | 38.1% | 34.0% | 26.2% | 32.3% | 30.1% |
| Capital Expenditure | 748.00M | 1.08B | 1.32B | 1.44B | 1.57B |
| Free Cash Flow | 11.22B | 9.73B | 7.88B | 10.77B | 10.66B |
| FCF Margin | 35.7% | 30.6% | 22.4% | 28.4% | 26.2% |
| FCF Conversion | 123.2% | 107.6% | 101.0% | 152.9% | 94.1% |
| EPS (Diluted) | 5.84/sh | 5.80/sh | 5.01/sh | 4.52/sh | 7.27/sh |
| Dividend / Share | 4.86/sh | 5.01/sh | 5.11/sh | 5.26/sh | 5.53/sh |
Dividend return (if you buy today)if you buy today
Dividend yield2.87%
Dividend / share5.53 USD
If you invest
USD
Shares (≈)51
Est. annual income282.20 USD
At this rate, dividends alone return your capital in ~34.9 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 | 1.47 | 1.47 | — | — | 2.94 | 1.6% |
| 2025 | 1.35 | 1.35 | — | 2.94 | 5.53 | 3.4% |
| 2024 | 1.30 | 1.30 | 1.35 | 1.35 | 5.26 | 4.8% |
| 2023 | 1.27 | 1.27 | 1.30 | 1.30 | 5.11 | 5.3% |
| 2022 | 1.25 | 1.25 | 1.27 | 1.27 | 5.01 | 5.1% |
Corporate actions
DCash Dividend
1.47 USD /sh2026-06-25
DCash Dividend
1.47 USD /sh2026-03-19
DCash Dividend
1.47 USD /sh2025-12-26
DCash Dividend
1.47 USD /sh2025-10-03
DCash Dividend
1.35 USD /sh2025-06-27
DCash Dividend
1.35 USD /sh2025-03-20
DCash Dividend
1.35 USD /sh2024-12-26
DCash Dividend
1.35 USD /sh2024-09-26
DCash Dividend
1.30 USD /sh2024-06-21
DCash Dividend
1.30 USD /sh2024-03-20
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
133.99 USD
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
135.17 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
88.67 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)133.99 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 7.22%
- CAPM cost of equity
- 7.56%
- 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 Philip Morris International regularly?
Starting year
- Invested
- 1K/yr · 19K total(2008 → today · 19 yrs)
- your value today is
- 60.4K USD
- Total return
- +218.0%(+66.1% Dividends · +151.9% Capital gain)
- Annualised (IRR)
- +13.4%
Invested19KUSD
Dividends12.6KUSD
Capital gain28.9KUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.