
A Discounted Cash Flow model takes estimates of a company’s future cash flows and discounts them back to today using a required rate of return, aiming to translate those future cash streams into a present value per share.
For Philip Morris International, the model used is a 2 Stage Free Cash Flow to Equity approach based on cash flow projections. The latest twelve month Free Cash Flow is about $10.68b. Simply Wall St uses analyst inputs where available and then extends the projections, with ten year estimates ranging from $11.20b in 2026 to $19.97b in 2035, all expressed in US$.
Pulling these discounted cash flows together results in an estimated intrinsic value of roughly $206.98 per share. Compared with the recent share price of $165.34, the DCF output indicates the stock is about 20.1% below this intrinsic value estimate on this model.
Result: UNDERVALUED
Our Discounted Cash Flow (DCF) analysis suggests Philip Morris International is undervalued by 20.1%. Track this in your watchlist or portfolio, or discover 58 more high quality undervalued stocks.
For a profitable company like Philip Morris International, the P/E ratio is a useful way to relate what you pay for each share to the earnings that support it. A higher or lower P/E often reflects what the market is willing to pay, given its view on future earnings stability, potential growth and perceived risk.
Growth expectations and risk matter because investors usually accept a higher P/E when they expect steadier or faster earnings growth, and look for a lower P/E when they see more uncertainty. So the question is not whether a P/E is high or low in isolation, but whether it fits the company’s profile.
Philip Morris International currently trades on a P/E of 22.77x. That sits above the Tobacco industry average of 12.00x and also above the peer group average of 21.68x. Simply Wall St’s Fair Ratio for the stock is 27.20x, which is a proprietary estimate of what the P/E could be given factors such as earnings growth, margins, industry, market cap and risk. This Fair Ratio can be more informative than simple peer or industry comparisons because it looks at the company’s specific fundamentals rather than just who it happens to sit beside.
With the Fair Ratio of 27.20x higher than the current P/E of 22.77x, the P/E approach points to the shares trading below that Fair Ratio benchmark.
Result: UNDERVALUED
P/E ratios tell one story, but what if the real opportunity lies elsewhere? Start investing in legacies, not executives. Discover our 20 top founder-led companies.
Earlier it was mentioned that there is an even better way to understand valuation. Narratives on Simply Wall St’s Community page let you turn your view of Philip Morris International into a clear story that connects assumptions about future revenue, earnings and margins to a fair value, compares that fair value to the current share price to help you decide whether the stock looks expensive or cheap for your purposes, and then keeps that view updated when new news or earnings arrive. One investor might build an optimistic Narrative around a fair value of US$210.0 that leans on faster ZYN and smoke free growth, while another might build a more cautious Narrative around US$153.0 that focuses on regulatory and execution risks, and you can see both side by side and decide which story, and which set of numbers, you find more convincing.
Do you think there's more to the story for Philip Morris International? Head over to our Community to see what others are saying!
This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.
Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com