investorscraft@gmail.com

Intrinsic ValuePhilip Morris International Inc. (PM)

Previous Close$166.11
Intrinsic Value
Upside potential
Previous Close
$166.11

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Philip Morris International Inc. (PM) operates as a leading global tobacco company, specializing in the manufacture and sale of cigarettes, smoke-free products, and related nicotine delivery systems. The company’s core revenue model is driven by premium combustible tobacco brands like Marlboro, alongside its growing portfolio of reduced-risk products, including IQOS, a heated tobacco system. PM operates exclusively outside the U.S., leveraging strong brand equity and distribution networks across international markets. The company is strategically pivoting toward smoke-free alternatives, positioning itself as a leader in the evolving nicotine industry amid declining cigarette volumes and regulatory pressures. Its diversified geographic presence mitigates regional risks while capitalizing on emerging market growth. PM’s innovation-focused approach and premium pricing power reinforce its competitive moat in a highly regulated sector.

Revenue Profitability And Efficiency

PM reported revenue of $37.9 billion for FY 2024, reflecting stable demand for premium tobacco and smoke-free products. Net income stood at $7.0 billion, with diluted EPS of $4.52, demonstrating resilient profitability despite industry headwinds. Operating cash flow of $12.2 billion underscores strong cash generation, supported by disciplined cost management. Capital expenditures of $1.4 billion highlight continued investment in smoke-free product expansion and manufacturing capabilities.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by high-margin premium brands and pricing elasticity, offsetting volume declines in traditional cigarettes. PM’s capital efficiency is evident in its robust operating cash flow conversion, which funds dividends, debt reduction, and strategic investments. The shift toward IQOS and other reduced-risk products is expected to enhance long-term margins as adoption scales globally.

Balance Sheet And Financial Health

PM maintains a solid liquidity position with $4.2 billion in cash and equivalents, though its total debt of $45.7 billion reflects significant leverage. The company’s ability to service debt is supported by consistent cash flows, but investors should monitor leverage ratios amid rising interest rates. Shareholder equity remains stable, with no immediate solvency concerns given the firm’s cash-generative business model.

Growth Trends And Dividend Policy

PM’s growth is increasingly driven by smoke-free products, with IQOS gaining market share in key regions. Combustible tobacco volumes continue to decline structurally, but pricing power mitigates revenue erosion. The company’s dividend policy is shareholder-friendly, with a $5.27 annual payout per share, reflecting a commitment to returning capital despite transformative investments in reduced-risk categories.

Valuation And Market Expectations

The market values PM at a premium relative to traditional tobacco peers, reflecting its leadership in smoke-free innovation. Earnings multiples are supported by stable cash flows and the potential for higher margins from reduced-risk products. Investor sentiment hinges on IQOS adoption rates and regulatory developments in key markets.

Strategic Advantages And Outlook

PM’s strategic advantages include its global brand portfolio, distribution scale, and first-mover position in heated tobacco. The outlook remains cautiously optimistic, with smoke-free products poised to offset cigarette declines. Regulatory risks and geopolitical volatility in emerging markets are key monitorables, but the company’s diversification and innovation pipeline provide resilience.

Sources

10-K filings, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount