Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Philip Morris International Inc.
Bear Case (25th pct.)
-55.9% vs price
Base Case (Median)
-33.4% vs price
Bull Case (75th pct.)
-29.9% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| PE Comparable | $127.95 | -33.4% | Medium (25%) |
| Growth Trajectory DCF | $79.32 | -58.7% | Medium (20%) |
| EV/EBITDA | $84.71 | -55.9% | Medium (20%) |
| EV/FCF | $134.59 | -29.9% | Medium (20%) |
| Earnings Power Value | $203.66 | 6.1% | High (70%) |
Based on 5 out of 7 methods, PM appears overvalued at the current price of $192.00. The base case fair value of $127.95 implies 33.4% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.