Altria Group, Inc.

Altria Group, Inc.

MOยทNYSE

$70.40

+1.7%
Consumer DefensiveTobacco

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.

At a Glance

Live Snapshot
Market Cap$117.56B
EPS4.1100
P/E Ratio13.92
Earnings Date07/30/2026
Altria Group, Inc.

Altria Group, Inc. Fair Value Envelope

MO ยท NYSE

Our analysis suggests that MO has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $70.4, this represents a potential HIDDEN relative to our calculated worth for Altria Group, Inc..

Intrinsic Value
Current Price: $70.4

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$203.9B
+ Cash & Equivalents$4.5B
Firm Value$208.4B
- Debt$25.7B
Equity Value$182.7B
/ Shares Outstanding1,678,916,827B
DCF Value$109
UNDERVALUED BY 55%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$9.8B
$10.3B
$10.9B
$11.5B
$12.1B
$12.7B
$13.4B
$14.1B
$14.9B
$15.7B
Maintenance CapEx
-$45.5M
-$48.0M
-$50.5M
-$53.3M
-$56.1M
-$59.2M
-$62.3M
-$65.7M
-$69.2M
-$72.9M
Owner Earnings
$9.7B
$10.3B
$10.8B
$11.4B
$12.0B
$12.7B
$13.3B
$14.1B
$14.8B
$15.6B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$9.0B
$8.8B
$8.6B
$8.4B
$8.2B
$8.0B
$7.8B
$7.6B
$7.4B
$7.2B
Terminal Value represents 60.3% of Enterprise Value