Philip Morris International
Current price181.81USD
Fair value (est., median)135.22USD
UndervaluedFair valueOvervalued
+34.5% above fair valueWould need to fall ~25.6% to reach fair value.
Health Check
35.1
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Value15.5/100
Trades about 34.5% above its estimated fair value.
- Discount to fair value
- -34.5%
- Price to book
- —
- Fair-value confidence
- —
Future37.1/100
Modest growth of about 8% a year is expected.
- Forecast growth (rev.)
- 8%
- Revenue CAGR (18y)
- -1.7%
- Earnings CAGR (18y)
- 3.6%
Past64.3/100
A steady, profitable operating history.
- Return on equity
- —
- Net margin
- 27.9%
- Earnings CAGR (18y)
- 3.6%
- Profitable years
- 19/19
Health12.5/100
Balance sheet is manageable.
- Debt to equity
- —
- Net debt to equity
- —
- Cash covers total debt
- No
- Free cash flow
- Positive
Dividend46.1/100
Yields 3.04%, paying out 76.1% of earnings.
- Dividend yield
- 3.04%
- Payout ratio
- 76.1%
- Covered by free cash flow
- Yes
- Years paying
- 18
- Dividend growth
- —
Rewards
—
Risks
- Trades 34.5% 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
| 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 yield3.04%
Dividend / share5.53 USD
If you invest
USD
Shares (≈)55
Est. annual income304.33 USD
At this rate, dividends alone return your capital in ~32.9 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 | 0.8% |
| 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% |
| 2021 | 1.20 | 1.20 | 1.25 | 1.25 | 4.86 | 5.2% |
| 2020 | 1.17 | 1.17 | 1.20 | 1.20 | 4.72 | 6.2% |
| 2019 | 1.14 | 1.14 | 1.17 | 1.17 | 4.59 | 5.7% |
| 2018 | 1.07 | 1.14 | 1.14 | 1.14 | 4.42 | 5.1% |
| 2017 | 1.04 | 1.04 | 1.07 | 1.07 | 4.18 | 3.8% |
| 2016 | 1.02 | 1.02 | 1.04 | 1.04 | 4.09 | 4.3% |
| 2015 | 1.00 | 1.00 | 1.02 | 1.02 | 4.01 | 4.8% |
| 2014 | 0.94 | 0.94 | 1.00 | 1.00 | 3.87 | 4.6% |
| 2013 | 0.85 | 0.85 | 0.94 | 0.94 | 3.67 | 4.1% |
| 2012 | — | — | — | — | 3.47 | 4.0% |
| 2011 | 0.64 | 0.64 | 0.77 | 0.77 | 3.07 | 4.5% |
| 2010 | — | — | — | — | 2.84 | 5.5% |
| 2009 | — | — | — | — | 2.78 | 6.5% |
| 2008 | — | — | — | — | 1.32 | 2.7% |
| 2007 | — | — | — | — | — | — |
Corporate actions
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
DCash Dividend
1.30 USD /sh2023-12-20
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM).
Discounted Cash Flow
Tap to adjust assumptions
134.68 USD
Dividend Discount Model
Tap to adjust assumptions
135.75 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)135.22 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 7.20%
- 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
- 57.3K USD
- Total return
- +201.5%(+64.1% Dividends · +137.3% Capital gain)
- Annualised (IRR)
- +13.0%
Invested19KUSD
Dividends12.2KUSD
Capital gain26.1KUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.