Value Sense
PM
Philip Morris International Inc. (PM)
Last Price$158.82.3%
Market Cap$244.8B
WACC
6.4%
Cost of Equity
7.4%
Cost of Debt
1.5%
Debt to Equity
18.7%
Beta
0.8
Stock quality
7/10
Great
PM
is 7.5% undervalued
learn more -->
50+
undervalued stocks
Start beating the S&P 500

PM WACC

Recent WACC calculation

as of Mar 03, 2025
Cost of Equity
% share of Total Capital
7.4%
84.3%
Risk-free rate
4.2%
Beta
0.7
Equity Risk Premium
4.6%
Country risk premium
0.0%
Cost of Debt (after-tax)
% share of Total Capital
1.5%
15.7%
Average Cost of Debt
2.1%
Effective Tax Rate
29.9%
WACC
6.4%

WACC dynamics

Best stock ideas on the market right now

With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.

Undervalued stocks right now

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%
Low P/E stocks

Low P/E stocks

Explore the best low P/E stocks to buy in 2025, featuring top companies trading at low P/E ratios.

3M Return 7.5%
S&P Outperformance -5.5%
Next 3M Predicted Return 10.2%
Undervalued dividend stocks

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%

PM Cost of Equity

Recent Cost of Equity calculation

as of Mar 03, 2025
Risk-free rate
4.2%
Beta
0.7
Equity risk premium
4.6%
Country risk premium
0.0%
Cost of Equity
7.4%

Cost of Equity dynamics

PM vs Peer Set: Discount Rate Comparison

WACC
Cost of Equity

General

Discount rate

financials

Company name

Revenue growth

EPS growth

Net Income margin

Philip Morris International Inc. logo
Philip Morris International Inc.PM
6.4%
7.7%
(8.6%)
18.6%
Median Peer Set
5.9%
(2.3%)
15.8%
4.4%
Greenlane Holdings, Inc. logo
Greenlane Holdings, Inc.GNLN
28.1%
(52.3%)
(96.4%)
(49.2%)
RLX Technology Inc. logo
RLX Technology Inc.RLX
9.4%
(77.9%)
(65.2%)
43.0%
22nd Century Group, Inc. logo
22nd Century Group, Inc.XXII
8.8%
(48.2%)
56.5%
(437.1%)
Turning Point Brands, Inc. logo
Turning Point Brands, Inc.TPB
6.3%
(2.3%)
260.0%
9.5%
Vector Group Ltd. logo
Vector Group Ltd.VGR
5.9%
(1.2%)
15.8%
12.9%
Kaival Brands Innovations Group, Inc. logo
Kaival Brands Innovations Group, Inc.KAVL
5.8%
(55.1%)
(62.5%)
(113.9%)
Universal Corporation logo
Universal CorporationUVV
5.1%
7.0%
(4.0%)
4.4%
Altria Group, Inc. logo
Altria Group, Inc.MO
4.9%
(0.9%)
44.2%
39.7%
Ispire Technology Inc. logo
Ispire Technology Inc.ISPR
0.9%
31.4%
145.5%
(9.7%)

Explore more intrinsic value tools hub for PM

Peter Lynch Fair Value
Margin of safety
Reverse DCF
Relative Value
DCF value calculator
Ben Graham Fair Value
Intrinsic Value
Peter Lynch charts
Earnings growth model
Earnings Power Value

FAQ

What is Philip Morris International Inc.'s discount rate as of Mar 03, 2025?

As of Mar 03, 2025, Philip Morris International Inc.'s discount rate is 6.45%. This rate is determined based on the weighted average cost of capital (WACC) and the cost of equity, factoring in Philip Morris International Inc.'s capital structure and risk profile.

What is Philip Morris International Inc.'s weighted average cost of capital (WACC)?

Philip Morris International Inc.'s WACC as of Mar 03, 2025, is 6.45%. This value is calculated by blending the cost of debt and cost of equity, reflecting the company’s overall cost of financing its operations.

What is Philip Morris International Inc.'s cost of equity?

Philip Morris International Inc.'s cost of equity is 7.4%, as of Mar 03, 2025. This is the return that shareholders expect based on the stock's risk level and market conditions, used to calculate the discount rate for valuing future cash flows.