image
Philip Morris International Inc. PM
Consumer Defensive - Tobacco - NYSE - US
Watchlist
$ 175.14
0.514 %
$ 273 B
Market Cap
27.37
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one PM stock under the worst case scenario is HIDDEN Compared to the current market price of 175 USD, Philip Morris International Inc. is HIDDEN

PM Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one PM stock under the base case scenario is HIDDEN Compared to the current market price of 175 USD, Philip Morris International Inc. is HIDDEN

PM Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one PM stock under the best case scenario is HIDDEN Compared to the current market price of 175 USD, Philip Morris International Inc. is HIDDEN

PM Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart PM

image
1M 7.0%
6M 39%
1Y 83%
3Y 101%
5Y 223%
All
$180.0$180.0$170.0$170.0$160.0$160.0$150.0$150.0$140.0$140.0$130.0$130.0$120.0$120.0$110.0$110.015 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '25
FINANCIALS
37.9 B REVENUE
7.69%
Growth Rates
1Year 7.69%
3Years 6.45%
5Years 4.91%
7Years 4.02%
10Years 2.44%
13.2 B OPERATING INCOME
4.24%
Growth Rates
1Year 4.24%
3Years 0.40%
5Years 3.66%
7Years 2.02%
10Years 0.79%
7.5 B NET INCOME
-9.25%
Growth Rates
1Year -9.25%
3Years -8.24%
5Years -0.59%
7Years 2.43%
10Years -0.20%
12.2 B OPERATING CASH FLOW
32.74%
Growth Rates
1Year 32.74%
3Years 0.69%
5Years 3.90%
7Years 4.61%
10Years 4.67%
-1.09 B INVESTING CASH FLOW
69.65%
Growth Rates
1Year 69.65%
3Years 22.63%
5Years 9.62%
7Years 13.50%
10Years -0.92%
-9.48 B FINANCING CASH FLOW
-69.85%
Growth Rates
1Year -69.85%
3Years 7.49%
5Years -3.30%
7Years -19.22%
10Years -3.32%
9.3 B REVENUE
-4.17%
Growth Rates
1Year 7.69%
3Years 6.45%
5Years 4.91%
7Years 4.02%
10Years 2.44%
3.54 B OPERATING INCOME
8.75%
Growth Rates
1Year 4.24%
3Years 0.40%
5Years 3.66%
7Years 2.02%
10Years 0.79%
2.84 B NET INCOME
683.74%
Growth Rates
1Year -9.25%
3Years -8.24%
5Years -0.59%
7Years 2.43%
10Years -0.20%
-350 M OPERATING CASH FLOW
-8.75%
Growth Rates
1Year 32.74%
3Years 0.69%
5Years 3.90%
7Years 4.61%
10Years 4.67%
-434 M INVESTING CASH FLOW
-98.41%
Growth Rates
1Year 69.65%
3Years 22.63%
5Years 9.62%
7Years 13.50%
10Years -0.92%
671 M FINANCING CASH FLOW
116.35%
Growth Rates
1Year -69.85%
3Years 7.49%
5Years -3.30%
7Years -19.22%
10Years -3.32%
Balance Sheet Philip Morris International Inc.
image
Current Assets 20.2 B
Cash & Short-Term Investments 4.22 B
Receivables 4.68 B
Other Current Assets 11.3 B
Non-Current Assets 41.6 B
Long-Term Investments 2.65 B
PP&E 7.31 B
Other Non-Current Assets 31.6 B
6.82 %7.57 %18.26 %4.30 %11.83 %51.23 %Total Assets$61.8b
Current Liabilities 22.9 B
Accounts Payable 3.95 B
Short-Term Debt 3.53 B
Other Current Liabilities 15.4 B
Non-Current Liabilities 48.7 B
Long-Term Debt 42.2 B
Other Non-Current Liabilities 6.57 B
5.52 %4.93 %21.54 %58.85 %9.17 %Total Liabilities$71.7b
EFFICIENCY
Earnings Waterfall Philip Morris International Inc.
image
Revenue 37.9 B
Cost Of Revenue 13.3 B
Gross Profit 24.5 B
Operating Expenses 11.1 B
Operating Income 13.2 B
Other Expenses 5.73 B
Net Income 7.5 B
40b40b35b35b30b30b25b25b20b20b15b15b10b10b5b5b0038b(13b)25b(11b)13b(6b)8bRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
64.81% GROSS MARGIN
64.81%
Averages
1Year 64.81%
3Years 64.27%
5Years 65.50%
7Years 65.13%
10Years 64.95%
34.94% OPERATING MARGIN
34.94%
Averages
1Year 34.94%
3Years 36.84%
5Years 38.60%
7Years 38.34%
10Years 38.88%
18.57% NET MARGIN
18.57%
Averages
1Year 18.57%
3Years 23.07%
5Years 25.26%
7Years 25.30%
10Years 24.99%
-59.86% ROE
-59.86%
Averages
1Year -59.86%
3Years -76.76%
5Years -76.91%
7Years -72.87%
10Years -66.68%
11.38% ROA
11.38%
Averages
1Year 11.38%
3Years 12.66%
5Years 15.60%
7Years 16.38%
10Years 16.78%
25.13% ROIC
25.13%
Averages
1Year 25.13%
3Years 23.56%
5Years 28.68%
7Years 29.34%
10Years 29.68%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Philip Morris International Inc.
image
12b12b10b10b8b8b6b6b4b4b2b2b0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 7.5 B
Depreciation & Amortization 1.79 B
Capital Expenditures -1.44 B
Stock-Based Compensation 0
Change in Working Capital 677 M
Others 2.94 B
Free Cash Flow 10.8 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Philip Morris International Inc.
image
Wall Street analysts predict an average 1-year price target for PM of $136 , with forecasts ranging from a low of $115 to a high of $155 .
PM Lowest Price Target Wall Street Target
115 USD -34.34%
PM Average Price Target Wall Street Target
136 USD -22.54%
PM Highest Price Target Wall Street Target
155 USD -11.50%
Price
Max Price Target
Min Price Target
Average Price Target
1801801701701601601501501401401301301201201101101001009090Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
0.86% DIVIDEND YIELD
1.35 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
6.006.005.005.004.004.003.003.002.002.001.001.000.000.0011.021.041.071.141.171.21.251.271.31.3511.021.041.141.141.171.21.251.271.31.021.041.071.141.171.21.251.271.31.351.024.041.044.121.074.221.144.491.174.621.24.741.254.901.275.041.35.141.355.301.352015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 4
6. Ownership
Insider Ownership Philip Morris International Inc.
image
Sold
0-3 MONTHS
21.6 M USD 7
3-6 MONTHS
3.37 M USD 2
6-9 MONTHS
21.2 M USD 4
9-12 MONTHS
3.3 M USD 2
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Philip Morris International Holds 2025 Virtual Annual Meeting of Shareholders STAMFORD, CT--(BUSINESS WIRE)--Regulatory News: Philip Morris International Inc. (PMI) (NYSE: PM) held its 2025 Annual Meeting of Shareholders today. André Calantzopoulos, Chairman of the Board, addressed shareholders and answered questions. Jacek Olczak, Chief Executive Officer, gave a business presentation, which included an overview of PMI's: excellent 2024 performance and impressive start to 2025; achievement of several key milestones in its smoke-free journey; positive results in the execu. businesswire.com - 1 week ago
Philip Morris (PM) is a Great Momentum Stock: Should You Buy? Does Philip Morris (PM) have what it takes to be a top stock pick for momentum investors? Let's find out. zacks.com - 2 weeks ago
5 Momentum Stocks to Buy for May After a Mixed April Five momentum to invest in May are: SFM, PM, AEM, SONY, NWG. zacks.com - 2 weeks ago
S&P 500 Achieves a Milestone After Two Decades - 5 Top Picks Five S&P 500 stocks flying high year to date are: NFLX, PM, NEM, CNP, EXC. zacks.com - 2 weeks ago
Top Wall Street analysts are bullish on these 3 dividend stocks for stable returns TipRanks' analyst ranking service spotlights three dividend-paying stocks, including AT&T and Texas Instruments. cnbc.com - 2 weeks ago
This Monster Dividend Growth Stock Is Up 86% in the Last Year The tobacco sector had been left for dead by investors. Volume declines drove earnings ratios lower, while mandates for investing with an environmental, social, and governance (ESG) mindset kept many investors away from the stocks. fool.com - 2 weeks ago
3 Dividend Kings Outshining the Market in 2025 So far, 2025 hasn't exactly been kind to investors. The S&P 500 is down 5.5% year-to-date, weighed down by mounting uncertainty, tariffs, fears of an economic slowdown, and concerns over stretched valuations, particularly in growth-oriented technology stocks. marketbeat.com - 2 weeks ago
Best Momentum Stock to Buy for April 29th PM, THFF and PCB made it to the Zacks Rank #1 (Strong Buy) momentum stocks list on April 29, 2025. zacks.com - 2 weeks ago
Buy 5 Stocks That Have Survived April's Tariff-Led Market Mayhem Buy these five corporate bigwigs that have provided positive returns in volatile April. These are: NFLX, NEM, PM, AEM, SPOT. zacks.com - 2 weeks ago
3 Unconventional Cannabis Stocks to Watch in 2025 Think cannabis investing is all hype? These three unconventional stocks could change your mind - and your portfolio - in 2025. zacks.com - 2 weeks ago
Philip Morris Torches Analyst Estimates, Attractive Long-Term Upside Ahead Philip Morris's Zyn is experiencing explosive growth, with US shipments up 53% and international volumes up 182% year-over-year. PM beat earnings estimates last week and raised guidance after crushing analyst forecasts. The company is in the process of building a massive Zyn factory in Colorado to meet soaring demand, positioning itself for significant future earnings growth. seekingalpha.com - 2 weeks ago
4 Stocks That Boast Remarkable Interest Coverage Ratio STRL, LRN, BJ & PM's impressive interest coverage ratios highlight that these companies can withstand financial hardships. zacks.com - 3 weeks ago
8. Profile Summary

Philip Morris International Inc. PM

image
COUNTRY US
INDUSTRY Tobacco
MARKET CAP $ 273 B
Dividend Yield 0.86%
Description Philip Morris International Inc. operates as a tobacco company working to delivers a smoke-free future and evolving portfolio for the long-term to include products outside of the tobacco and nicotine sector. The company's product portfolio primarily consists of cigarettes and smoke-free products, including heat-not-burn, vapor, and oral nicotine products that are sold in markets outside the United States. The company offers its smoke-free products under the HEETS, HEETS Creations, HEETS Dimensions, HEETS Marlboro, HEETS FROM MARLBORO, Marlboro Dimensions, Marlboro HeatSticks, Parliament HeatSticks, and TEREA brands, as well as the KT&G-licensed brands, Fiit, and Miix. It also sells its products under the Marlboro, Parliament, Bond Street, Chesterfield, L&M, Lark, and Philip Morris brands. In addition, the company owns various cigarette brands, such as Dji Sam Soe, Sampoerna A, and Sampoerna U in Indonesia; and Fortune and Jackpot in the Philippines. The company sells its smoke-free products in 71 markets. Philip Morris International Inc. was incorporated in 1987 and is headquartered in New York, New York.
Contact 120 Park Avenue, New York, NY, 10017-5592 https://www.pmi.com
IPO Date March 17, 2008
Employees 83100
Officers Mr. Scott Coutts Senior Vice President of Operations Mr. Stefano Volpetti President of Smoke-Free Inhalable Products & Chief Consumer Officer Mr. Yann Guerin Senior Vice President & General Counsel Mr. Jacek Olczak Chief Executive Officer & Director Mr. Frank De Rooij Vice President of Treasury & Corporate Finance Mr. Michael Voegele Chief Digital & Information Officer Mr. Frederic de Wilde President of South & Southeast Asia, Commonwealth of Ind. States and Middle East & Africa Region Ms. Stacey Kennedy President of Americas Region & Chief Executive Officer of US Business Mr. James R. Bushnell Vice President of Investor Relations & Financial Communications Mr. Emmanuel Babeau Chief Financial Officer