Philip Morris CR as
PSE:TABAK
Intrinsic Value
The intrinsic value of one TABAK stock under the Base Case scenario is 21 987.56 CZK. Compared to the current market price of 17 480 CZK, Philip Morris CR as is Undervalued by 21%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Philip Morris CR as
Fundamental Analysis

Revenue & Expenses Breakdown
Philip Morris CR as
Balance Sheet Decomposition
Philip Morris CR as
Current Assets | 14.3B |
Cash & Short-Term Investments | 9.2B |
Receivables | 3.5B |
Other Current Assets | 1.6B |
Non-Current Assets | 3B |
Long-Term Investments | 118m |
PP&E | 2.8B |
Other Non-Current Assets | 69m |
Free Cash Flow Analysis
Philip Morris CR as
CZK | |
Free Cash Flow | CZK |
Earnings Waterfall
Philip Morris CR as
Revenue
|
21.6B
CZK
|
Cost of Revenue
|
-12.1B
CZK
|
Gross Profit
|
9.5B
CZK
|
Operating Expenses
|
-5.5B
CZK
|
Operating Income
|
4B
CZK
|
Other Expenses
|
-650m
CZK
|
Net Income
|
3.3B
CZK
|
TABAK Profitability Score
Profitability Due Diligence
Philip Morris CR as's profitability score is 74/100. The higher the profitability score, the more profitable the company is.
Score
Philip Morris CR as's profitability score is 74/100. The higher the profitability score, the more profitable the company is.
TABAK Solvency Score
Solvency Due Diligence
Philip Morris CR as's solvency score is 86/100. The higher the solvency score, the more solvent the company is.
Score
Philip Morris CR as's solvency score is 86/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TABAK Price Targets Summary
Philip Morris CR as
According to Wall Street analysts, the average 1-year price target for TABAK is 17 244.12 CZK with a low forecast of 17 075.06 CZK and a high forecast of 17 751.3 CZK.
Dividends
Current shareholder yield for TABAK 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 TABAK stock under the Base Case scenario is 21 987.56 CZK.
Compared to the current market price of 17 480 CZK, Philip Morris CR as is Undervalued by 21%.