Philip Morris International Inc. (PM)
Cigarettes · Consumer Staples · $261.6B
Intrinsic Value (Consensus)
$304.25
Current Price
$145.20
Margin of Safety
+109.5%
109.5% Below Intrinsic Value
Value: $304
Price: $145
Valuation Model Estimates
Current Price: $145.20
DCF (Discounted Cash Flow)
$277.55
Graham Number
Not applicable
—
Earnings Power Value
$70.49
Relative Value (P/E)
$145.20
Dividend Discount Model
$490.00
Consensus Value
$304.25
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $7.26
- EPS (Forward)
- $8.71
- Book Value
- $-5.55
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- 7.3%
- Earnings Growth
- 20.0%
- Dividend Yield
- 1.0%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance