Philip Morris International Inc. (PM)
Cigarettes · Consumer Staples · $331.6B
Intrinsic Value (Consensus)
$304.25
Current Price
$184.06
Margin of Safety
+65.3%
65.3% Below Intrinsic Value
Value: $304
Price: $184
Valuation Model Estimates
Current Price: $184.06
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%.
Health Score
B
65
Profitability
10/25
Strength
17/25
Valuation
22/25
Growth
16/25
Financial Health Signals
Strong earnings growth (20% YoY)
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
Similar Stocks (Consumer Staples)
WVVIWILLAMETTE VALLEY VI...
$8.47+202.5%
GISGENERAL MILLS INC
$88.43+157.1%
INGRIngredion Inc
$221.23+119.5%
VITLVital Farms, Inc.
$19.62+83.4%
PPCPILGRIMS PRIDE CORP
$52.38+80.1%
Data last updated: 2026-06-16
Source: Yahoo Finance