US · MO
Altria Group, Inc.
- Sector
- Consumer Defensive · Tobacco
- Headquarters
- Richmond, VA 23230
- Website
- altria.com
Price · as of 2025-12-31
$74.55
Market cap 115.9B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $69.30 | -7.04% |
| Intrinsic Value(DCF) | $27.48 | -63.14% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $28.13 | -62.26% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $12.90 | $35.52 | $6.40 | $0.00 | $10.84 |
| 2012 | $15.17 | $39.70 | $14.51 | $0.00 | $27.46 |
| 2013 | $17.29 | $42.33 | $19.16 | $0.00 | $20.61 |
| 2014 | $25.30 | $47.04 | $20.53 | $0.00 | $24.76 |
| 2015 | $31.81 | $52.30 | $23.03 | $0.00 | $34.51 |
| 2016 | $40.65 | $70.78 | $29.25 | $5.63 | $77.45 |
| 2017 | $36.18 | $54.67 | $25.61 | $0.00 | $47.34 |
| 2018 | $32.14 | $52.50 | $16.39 | $0.00 | $32.12 |
| 2019 | $26.12 | $43.70 | $14.84 | $0.00 | $0.00 |
| 2020 | $32.95 | $52.14 | $0.00 | $0.00 | $31.50 |
| 2021 | $36.74 | $51.77 | $0.00 | $0.00 | $12.45 |
| 2022 | $36.70 | $53.76 | $0.00 | $0.00 | $19.86 |
| 2023 | $35.98 | $57.04 | $0.00 | $0.00 | $33.95 |
| 2024 | $53.93 | $67.99 | $0.00 | $0.00 | $52.05 |
| 2025 | $68.69 | $69.30 | $0.00 | $0.00 | $28.13 |
AI valuation
Our deep-learning model estimates Altria Group, Inc.'s (MO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $69.30
- Current price
- $74.55
- AI upside
- -7.04%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$27.48
-63.14% upside
Graham-Dodd
—
— upside
Graham Formula
$28.13
-62.26% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| MO | Altria Group, Inc. | $74.55 | 115.9B | -7% | -63% | — | -62% | 16.63 | -32.89 | 5.72 | 12.59 | — | -5.44 | 86.59% | 74.80% | 34.50% | -241.36% | 59.78% | 19.74% | -7.34 | 12.80 | 0.61 | 0.52 | 1.96 | -3716.00% | -149.00% | 538.00% | 7.88% | 1.01 | 48.67% | 6.04% | 100.50% | 7.41% | 9.06 | 15.03 | 6.77 | 3.67 |
| BTI | British American Tobacco … | $62.65 | 135.9B | +9% | -48% | — | -46% | 13.06 | 2.12 | 3.96 | 11.28 | 8.34 | -2.60 | 83.50% | 39.04% | 30.32% | 15.92% | 9.85% | 6.81% | 0.73 | 5.50 | 0.87 | 0.53 | 2.66 | 15662.00% | -99.00% | -3915.00% | 5.71% | 0.44 | 7.24% | 5.05% | 66.00% | 6.59% | 13.27 | 22.90 | 5.18 | 1.86 |
| BUD | Anheuser-Busch InBev SA/N… | $80.95 | 157.27B | +43% | -46% | — | -67% | 22.77 | 1.79 | 2.62 | 10.46 | 108.54 | -2.15 | 55.93% | 25.36% | 11.53% | 8.29% | 7.86% | 3.22% | 0.84 | 4.44 | 0.72 | 0.55 | 2.96 | 2098.00% | -44.00% | 80.00% | 7.21% | 0.43 | 7.84% | 2.92% | 66.40% | 4.40% | 14.39 | 19.29 | 3.65 | 1.54 |
| CL | Colgate-Palmolive Company | $99.14 | 79.91B | -17% | -55% | — | -75% | 36.91 | 1457.16 | 3.86 | 21.58 | — | -17.09 | 60.11% | 21.33% | 10.46% | 1603.01% | 45.19% | 13.17% | 147.93 | 16.28 | 1.00 | 0.52 | 1.69 | -2507.00% | 140.00% | 248.00% | 4.62% | 0.73 | 51.10% | 2.32% | 85.50% | 4.76% | 19.64 | 23.50 | 4.19 | 5.08 |
| DEO | Diageo plc | $89.50 | 49.72B | -6% | -51% | — | -62% | 23.51 | 5.38 | 2.95 | 12.81 | — | -16.19 | 60.13% | 21.41% | 11.63% | 24.03% | 9.84% | 5.35% | 2.20 | 4.19 | 1.63 | 0.54 | 3.49 | -3873.00% | -12.00% | -4105.00% | 4.50% | 0.40 | 8.49% | 3.85% | 90.50% | 3.85% | 18.79 | 30.33 | 4.02 | 2.15 |
| MDLZ | Mondelez International, I… | $61.58 | 79.46B | -22% | -51% | — | -58% | 31.72 | 3.03 | 2.03 | 21.16 | — | -4.31 | 28.01% | 9.39% | 6.36% | 9.35% | 6.10% | 3.52% | 0.87 | 12.84 | 0.59 | 0.32 | 4.36 | -4474.00% | 575.00% | -817.00% | 4.14% | 0.21 | 7.18% | 3.18% | 100.90% | 6.23% | 27.21 | 30.44 | 2.56 | 2.30 |
| MNST | Monster Beverage Corporat… | $85.30 | 83.34B | -24% | -30% | -80% | -59% | — | 9.66 | 9.61 | 31.00 | — | 14.38 | 55.85% | 29.17% | 22.97% | 0.00% | 36.10% | 0.00% | 0.00 | — | 3.70 | 3.03 | -0.84 | 2953.00% | 1070.00% | 2119.00% | 2.47% | 1.45 | 38.22% | 0.00% | — | 1.29% | 31.81 | 39.15 | 9.28 | 30.98 |
| TGT | Target Corporation | $113.79 | 51.71B | +8% | -66% | -93% | -42% | 9.98 | 2.78 | 0.38 | 6.47 | — | 2.91 | 28.21% | 5.22% | 3.84% | 29.12% | 14.66% | 7.23% | 1.36 | 13.54 | 0.94 | 0.30 | 1.75 | -89.00% | -79.00% | 1733.00% | 10.96% | 0.35 | 15.16% | 5.01% | 50.00% | 9.26% | 10.05 | 12.50 | 0.53 | 2.90 |
| TPB | Turning Point Brands, Inc… | $136.99 | 2.61B | -33% | -59% | -93% | -69% | 22.54 | 5.76 | 3.00 | 13.80 | 348.56 | -81.99 | 55.89% | 24.04% | 11.04% | 28.34% | 15.75% | 9.04% | 1.39 | 6.20 | 4.42 | 1.58 | 2.29 | 647.00% | 1095.00% | 207.00% | 5.77% | 1.50 | 15.34% | 0.45% | 10.20% | 5.19% | 14.97 | 20.79 | 3.60 | 4.25 |
| UVV | Universal Corporation | $53.73 | 1.34B | +485% | -57% | -61% | +6% | 15.21 | 0.99 | 0.49 | 7.61 | — | 1.22 | 18.62% | 8.28% | 3.22% | 6.56% | 7.55% | 3.21% | 0.76 | 2.80 | 2.87 | 1.19 | 2.80 | -2092.00% | 723.00% | -28797.00% | 18.29% | 0.44 | 11.13% | 5.51% | 83.80% | 16.89% | 9.38 | 8.66 | 0.78 | 2.96 |
| XXII | 22nd Century Group, Inc. | $4.57 | 762.79K | +27,920% | +6,181% | — | — | — | — | — | — | — | — | -20.21% | -117.44% | -127.66% | 689.59% | -197.63% | -61.67% | 2.15 | -6.66 | 1.16 | 0.66 | -0.35 | — | -6312.00% | -7606.00% | — | -1.44 | -205.51% | — | -67.90% | — | — | — | — | — |
About Altria Group, Inc.
Altria Group, Inc., through its subsidiaries, manufactures and sells smokeable and oral tobacco products in the United States. The company provides cigarettes primarily under the Marlboro brand; cigars and pipe tobacco principally under the Black & Mild brand; and moist smokeless tobacco products under the Copenhagen, Skoal, Red Seal, and Husky brands, as well as provides on! oral nicotine pouches. It sells its tobacco products primarily to wholesalers, including distributors; and large retail organizations, such as chain stores. Altria Group, Inc. was founded in 1822 and is headquartered in Richmond, Virginia.
- CEO
- William F. Gifford Jr.
- Employees
- 14.65K
- Beta
- 0.50
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($27.48 ÷ $74.55) − 1 = -63.14% (DCF, example).