
Philip Morris International Inc
NYSE:PM

Intrinsic Value
The intrinsic value of one
PM
stock under the Base Case scenario is
131.29
USD.
Compared to the current market price of 170.86 USD,
Philip Morris International Inc
is
Overvalued by 23%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Philip Morris International Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Philip Morris International Inc
Balance Sheet Decomposition
Philip Morris International Inc
Current Assets | 22.2B |
Cash & Short-Term Investments | 4.4B |
Receivables | 5.8B |
Other Current Assets | 12B |
Non-Current Assets | 42.9B |
Long-Term Investments | 3B |
PP&E | 7.5B |
Intangibles | 28.2B |
Other Non-Current Assets | 4.2B |
Free Cash Flow Analysis
Philip Morris International Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Philip Morris International Inc
Revenue
|
38.4B
USD
|
Cost of Revenue
|
-13.2B
USD
|
Gross Profit
|
25.2B
USD
|
Operating Expenses
|
-11.3B
USD
|
Operating Income
|
13.9B
USD
|
Other Expenses
|
-6.3B
USD
|
Net Income
|
7.6B
USD
|
PM Profitability Score
Profitability Due Diligence
Philip Morris International Inc's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Score
Philip Morris International Inc's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
PM Solvency Score
Solvency Due Diligence
Philip Morris International Inc's solvency score is 54/100. The higher the solvency score, the more solvent the company is.

Score
Philip Morris International Inc's solvency score is 54/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PM Price Targets Summary
Philip Morris International Inc
According to Wall Street analysts, the average 1-year price target for
PM
is 159.14 USD
with a low forecast of 103.02 USD and a high forecast of 189 USD.
Dividends
Current shareholder yield for PM is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
PM
stock under the Base Case scenario is
131.29
USD.
Compared to the current market price of 170.86 USD,
Philip Morris International Inc
is
Overvalued by 23%.