Last Price$158.82.3%
Market Cap$244.8B
EV/FCF LTM
23.1x
5Y avg
19.3x
Tobacco industry
median
15.0x
Stock quality & Intrinsic value
7/10
0.1% undervalued
Philip Morris International Inc. EV/FCF LTM
Annual
Quarterly
Daily
Crunching data... Almost there!
| Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EV/FCF LTM | 15.8x | 16.7x | 14.1x | 14.5x | 20.2x | 19.5x | 20.6x | 25.8x | 24.8x | 28.4x | 15.7x | 19.5x | 16.2x | 16.3x | 16.6x | 25.0x | 23.1x |
Overvalued or undervalued?
Check the intrinsic value for PM
and see if it's the right time to invest.
Philip Morris International Inc. (PM) EV/FCF LTM comparison analysis
General
LTM EV/FCF LTM
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
Philip Morris International Inc.PM
26.6x
7.7%
(8.6%)
18.6%
Median Peer Set
10.7x
(2.4%)
30.0%
10.7%
Altria Group, Inc.MO
26.6x
(0.9%)
44.2%
39.7%
Turning Point Brands, Inc.TPB
20.9x
(2.3%)
260.0%
9.5%
RLX Technology Inc.RLX
19.8x
(77.9%)
(65.2%)
43.0%
Vector Group Ltd.VGR
15.0x
(1.2%)
15.8%
12.9%
British American Tobacco p.l.c.BTI
6.4x
(2.4%)
N/A
11.9%
Greenlane Holdings, Inc.GNLN
(1.1x)
(52.3%)
(96.4%)
(49.2%)
22nd Century Group, Inc.XXII
(1.9x)
(48.2%)
56.5%
(437.1%)
Ispire Technology Inc.ISPR
(310.0x)
31.4%
145.5%
(9.7%)
PM key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 45,288.0 0.0% | 48,260.0 6.6% | 22,798.0 (52.8%) | 25,705.0 12.8% | 25,035.0 (2.6%) | 27,208.0 8.7% | 31,097.0 14.3% | 31,377.0 0.9% | 31,217.0 (0.5%) | 29,767.0 (4.6%) | 26,794.0 (10.0%) | 26,685.0 (0.4%) | 28,748.0 7.7% | 29,625.0 3.1% | 29,805.0 0.6% | 28,694.0 (3.7%) | 31,405.0 9.4% | 31,762.0 1.1% | 35,174.0 10.7% | 37,878.0 7.7% |
| Cost of Goods Sold (COGS) | 32,920.0 | 35,619.0 | 8,720.0 | 9,328.0 | 9,022.0 | 9,713.0 | 10,678.0 | 10,373.0 | 10,410.0 | 10,436.0 | 9,365.0 | 9,391.0 | 10,432.0 | 10,758.0 | 10,513.0 | 9,569.0 | 10,030.0 | 11,228.0 | 12,893.0 | 13,329.0 |
% margin | 12,368.0 27.3% | 12,641.0 26.2% | 14,078.0 61.8% | 16,377.0 63.7% | 16,013.0 64.0% | 17,495.0 64.3% | 20,419.0 65.7% | 21,004.0 66.9% | 20,807.0 66.7% | 19,331.0 64.9% | 17,429.0 65.0% | 17,294.0 64.8% | 18,316.0 63.7% | 18,867.0 63.7% | 19,292.0 64.7% | 19,125.0 66.7% | 21,375.0 68.1% | 20,534.0 64.6% | 22,281.0 63.3% | 24,549.0 64.8% |
| Operating Expenses | 4,633.0 | 4,273.0 | 5,049.0 | 6,045.0 | 5,944.0 | 6,248.0 | 6,978.0 | 7,158.0 | 7,314.0 | 7,524.0 | 6,701.0 | 6,385.0 | 6,754.0 | 7,471.0 | 8,701.0 | 7,538.0 | 8,366.0 | 8,175.0 | 10,628.0 | 11,147.0 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 415.0 | 449.0 | 433.0 | 423.0 | 429.0 | 453.0 | 383.0 | 465.0 | 495.0 | 617.0 | 642.0 | 709.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 4,543.0 | 4,574.0 | 5,021.0 | 6,001.0 | 5,870.0 | 6,160.0 | 6,880.0 | 6,961.0 | 6,890.0 | 7,001.0 | 6,656.0 | 6,405.0 | 6,725.0 | 7,449.0 | 8,168.0 | 7,405.0 | 8,299.0 | 7,990.0 | 10,105.0 | 11,147.0 |
% margin | 7,735.0 17.1% | 8,368.0 17.3% | 8,873.0 38.9% | 10,248.0 39.9% | 10,040.0 40.1% | 11,200.0 41.2% | 13,332.0 42.9% | 13,946.0 44.4% | 13,824.0 44.3% | 12,237.0 41.1% | 10,691.0 39.9% | 10,815.0 40.5% | 11,503.0 40.0% | 11,336.0 38.3% | 11,058.0 37.1% | 11,720.0 40.8% | 13,076.0 41.6% | 12,544.0 39.5% | 12,697.0 36.1% | 13,402.0 35.4% |
| Interest Income | 0.0 | 229.0 | 0.0 | 217.0 | 108.0 | 98.0 | 134.0 | 148.0 | 131.0 | 118.0 | 124.0 | 178.0 | 182.0 | 190.0 | 226.0 | 110.0 | 109.0 | 180.0 | 465.0 | 620.0 |
| Interest Expense | 94.0 | 371.0 | 10.0 | 528.0 | 797.0 | 974.0 | 800.0 | 1,007.0 | 1,104.0 | 1,170.0 | 1,132.0 | 891.0 | 914.0 | 665.0 | 570.0 | 728.0 | 737.0 | 768.0 | 1,526.0 | 1,763.0 |
| Pre-tax Income | 7,641.0 | 8,226.0 | 8,863.0 | 9,937.0 | 9,243.0 | 10,324.0 | 12,532.0 | 12,987.0 | 12,520.0 | 10,755.0 | 9,720.0 | 10,018.0 | 10,648.0 | 10,731.0 | 10,021.0 | 10,969.0 | 12,381.0 | 11,771.0 | 10,607.0 | 12,199.0 |
% effective tax rate | 1,835.0 24.0% | 1,829.0 22.2% | 2,564.0 28.9% | 2,787.0 28.0% | 2,691.0 29.1% | 2,826.0 27.4% | 3,653.0 29.1% | 3,833.0 29.5% | 3,670.0 29.3% | 3,097.0 28.8% | 2,688.0 27.7% | 2,768.0 27.6% | 4,307.0 40.4% | 2,445.0 22.8% | 2,293.0 22.9% | 2,377.0 21.7% | 2,671.0 21.6% | 2,244.0 19.1% | 2,339.0 22.1% | 2,380.0 19.5% |
% margin | 5,620.0 12.4% | 6,146.0 12.7% | 6,026.0 26.4% | 6,890.0 26.8% | 6,342.0 25.3% | 7,259.0 26.7% | 8,591.0 27.6% | 8,800.0 28.0% | 8,576.0 27.5% | 7,493.0 25.2% | 6,873.0 25.7% | 6,967.0 26.1% | 6,035.0 21.0% | 7,911.0 26.7% | 7,185.0 24.1% | 8,056.0 28.1% | 9,109.0 29.0% | 9,048.0 28.5% | 7,791.0 22.1% | 7,057.0 18.6% |
| EPS | 2.71 | 2.91 | 2.86 | 3.33 | 3.25 | 3.93 | 4.98 | 5.17 | 5.26 | 4.76 | 4.42 | 4.48 | 3.88 | 5.09 | 4.61 | 5.16 | 5.83 | 5.82 | 5.02 | 4.59 |
| Diluted EPS | 2.69 | 2.91 | 2.86 | 3.32 | 3.24 | 3.92 | 4.98 | 5.17 | 5.26 | 4.76 | 4.42 | 4.48 | 3.88 | 5.09 | 4.61 | 5.16 | 5.83 | 5.81 | 5.02 | 4.58 |
% margin | 8,262.0 18.2% | 9,232.0 19.1% | 9,642.0 42.3% | 11,090.0 43.1% | 10,939.0 43.7% | 12,191.0 44.8% | 14,478.0 46.6% | 14,846.0 47.3% | 14,475.0 46.4% | 12,666.0 42.6% | 11,470.0 42.8% | 11,706.0 43.9% | 12,459.0 43.3% | 12,576.0 42.5% | 11,948.0 40.1% | 12,916.0 45.0% | 14,166.0 45.1% | 13,794.0 43.4% | 13,374.0 38.0% | 15,749.0 41.6% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Philip Morris International Inc.'s EV/FCF LTM?
As of today, Microsoft Corp's last 12-month EV/FCF LTM is 23.1x, based on the financial report for Dec 30, 2024 (Q4’2024). The average annual EV/FCF LTM for Philip Morris International Inc. have been 20.2x over the past three years, and 20.2x over the past five years.
2) Is Philip Morris International Inc.'s EV/FCF LTM Good?
As of today, Philip Morris International Inc.'s EV/FCF LTM is 23.1x, which is higher than industry median of 15.0x. It indicates that Philip Morris International Inc.'s EV/FCF LTM is Bad.