Philip Morris International Inc
NYSE:PM

Watchlist Manager
Philip Morris International Inc Logo
Philip Morris International Inc
NYSE:PM
Watchlist
Price: 160.3 USD -0.06% Market Closed
Market Cap: 249.5B USD

Relative Value

The Relative Value of one PM stock under the Base Case scenario is 144.15 USD. Compared to the current market price of 160.3 USD, Philip Morris International Inc is Overvalued by 10%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

PM Relative Value
Base Case
144.15 USD
Overvaluation 10%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
15
Median 3Y
4.6
Median 5Y
4.3
Industry
2.1
Forward
5.9
vs History
11
vs Industry
7
Median 3Y
18.9
Median 5Y
16.3
Industry
15.9
Forward
20.7
vs History
7
vs Industry
14
Median 3Y
16.1
Median 5Y
14.4
Industry
14.1
vs History
12
vs Industry
9
Median 3Y
13.7
Median 5Y
13.1
Industry
15.4
vs History
vs Industry
Median 3Y
-15.9
Median 5Y
-14.5
Industry
2.2
vs History
11
vs Industry
7
Median 3Y
5.8
Median 5Y
5.2
Industry
2.1
Forward
6.9
vs History
11
vs Industry
19
Median 3Y
9
Median 5Y
8.1
Industry
5.9
vs History
11
vs Industry
14
Median 3Y
13.7
Median 5Y
12.4
Industry
10.2
Forward
15.6
vs History
11
vs Industry
16
Median 3Y
15
Median 5Y
13.9
Industry
11.2
Forward
17.1
vs History
7
vs Industry
12
Median 3Y
19.9
Median 5Y
18.4
Industry
14
vs History
7
vs Industry
12
Median 3Y
23.5
Median 5Y
20.9
Industry
16
vs History
28
vs Industry
19
Median 3Y
3.8
Median 5Y
4.2
Industry
2

Multiples Across Competitors

PM Competitors Multiples
Philip Morris International Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Philip Morris International Inc
NYSE:PM
249.5B USD 6.2 29 16.6 18.7
UK
British American Tobacco PLC
LSE:BATS
92B GBP 3.6 29.8 19.1 33.3
US
Altria Group Inc
NYSE:MO
96.2B USD 4.1 10.9 9.4 9.6
JP
Japan Tobacco Inc
TSE:2914
10T JPY 3 40.3 16.9 24.6
IN
ITC Ltd
NSE:ITC
4.4T INR 5.2 12.5 15.8 16.9
UK
Imperial Brands PLC
LSE:IMB
25.2B GBP 0.8 12.2 7.4 9
SE
Swedish Match AB
F:SWMC
15.2B EUR 7.8 25.8 20.2 20.2
KR
KT&G Corp
KRX:033780
15.1T KRW 2.4 15.7 9.6 11.6
CN
Smoore International Holdings Ltd
HKEX:6969
74.8B HKD 5.3 60.4 35 35
ID
Hanjaya Mandala Sampoerna Tbk PT
IDX:HMSP
86.1T IDR 0.8 14.5 9.6 9.6
IN
Godfrey Phillips India Ltd
NSE:GODFRYPHLP
350.8B INR 4.9 27.9 25.2 27.5