Philip Morris International Inc. (PM) DCF Valuation

Philip Morris International Inc. (PM) DCF Valuation

US | Consumer Defensive | Tobacco | NYSE
Philip Morris International Inc. (PM) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Philip Morris International Inc. (PM) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Explore the financial outlook of Philip Morris International Inc. (PM) with our user-friendly DCF Calculator! Enter your projections for growth, profit margins, and expenses to calculate the intrinsic value of Philip Morris International Inc. (PM) and inform your investment decisions.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 29,805.0 28,694.0 31,405.0 31,762.0 35,174.0 36,721.6 38,337.3 40,024.1 41,785.1 43,623.6
Revenue Growth, % 0 -3.73 9.45 1.14 10.74 4.4 4.4 4.4 4.4 4.4
EBITDA 11,948.0 12,916.0 14,166.0 13,794.0 13,374.0 15,544.9 16,228.9 16,943.0 17,688.4 18,466.7
EBITDA, % 40.09 45.01 45.11 43.43 38.02 42.33 42.33 42.33 42.33 42.33
Depreciation 964.0 981.0 998.0 1,189.0 1,398.0 1,288.9 1,345.6 1,404.8 1,466.6 1,531.1
Depreciation, % 3.23 3.42 3.18 3.74 3.97 3.51 3.51 3.51 3.51 3.51
EBIT 10,984.0 11,935.0 13,168.0 12,605.0 11,976.0 14,256.1 14,883.3 15,538.2 16,221.8 16,935.6
EBIT, % 36.85 41.59 41.93 39.69 34.05 38.82 38.82 38.82 38.82 38.82
Total Cash 6,861.0 7,280.0 4,496.0 3,207.0 3,060.0 5,985.9 6,249.3 6,524.2 6,811.3 7,111.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 3,717.0 3,761.0 3,940.0 4,756.0 4,391.0
Account Receivables, % 12.47 13.11 12.55 14.97 12.48
Inventories 9,235.0 9,591.0 8,720.0 9,886.0 10,774.0 11,305.3 11,802.7 12,322.0 12,864.1 13,430.1
Inventories, % 30.98 33.43 27.77 31.13 30.63 30.79 30.79 30.79 30.79 30.79
Accounts Payable 2,299.0 2,780.0 3,331.0 4,076.0 4,143.0 3,864.6 4,034.6 4,212.1 4,397.5 4,591.0
Accounts Payable, % 7.71 9.69 10.61 12.83 11.78 10.52 10.52 10.52 10.52 10.52
Capital Expenditure -852.0 -602.0 -748.0 -1,077.0 -1,321.0 -1,063.8 -1,110.6 -1,159.5 -1,210.5 -1,263.8
Capital Expenditure, % -2.86 -2.1 -2.38 -3.39 -3.76 -2.9 -2.9 -2.9 -2.9 -2.9
Tax Rate, % 26.55 26.55 26.55 26.55 26.55 26.55 26.55 26.55 26.55 26.55
EBITAT 7,875.5 8,765.5 9,688.0 9,689.1 8,796.6 10,521.9 10,984.9 11,468.2 11,972.8 12,499.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -2,665.5 9,225.5 11,181.0 8,564.1 8,417.6 9,511.8 10,680.5 11,150.5 11,641.1 12,153.3
WACC, % 6.3 6.32 6.32 6.35 6.32 6.32 6.32 6.32 6.32 6.32
PV UFCF
SUM PV UFCF 45,726.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 12,396
Terminal Value 286,840
Present Terminal Value 211,120
Enterprise Value 256,847
Net Debt 44,849
Equity Value 211,998
Diluted Shares Outstanding, MM 1,553
Equity Value Per Share 136.51

What You Will Receive

  • Pre-Filled Financial Model: Philip Morris International Inc.'s (PM) actual data facilitates accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential metrics.
  • Real-Time Calculations: Automatic updates provide immediate feedback as you make adjustments.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation analysis.
  • Customizable and Reusable: Designed for adaptability, allowing for repeated application in detailed forecasting.

Key Features

  • Real-Life PM Data: Pre-filled with Philip Morris International’s historical financials and forward-looking projections.
  • Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
  • User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.

How It Works

  • Download: Access the ready-to-use Excel file containing Philip Morris International Inc.'s (PM) financial data.
  • Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and instantly compare the results.
  • Make Decisions: Leverage the valuation findings to inform your investment strategy.

Why Choose This Calculator for Philip Morris International Inc. (PM)?

  • Comprehensive Tool: Combines DCF, WACC, and financial ratio analyses tailored for PM.
  • Customizable Inputs: Modify yellow-highlighted cells to explore different investment scenarios.
  • Detailed Insights: Automatically computes PM’s intrinsic value and Net Present Value.
  • Preloaded Data: Historical and projected data provide reliable starting points for analysis.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on PM.

Who Should Use This Product?

  • Finance Students: Explore valuation methods and apply them to real-world data for Philip Morris International Inc. (PM).
  • Academics: Utilize industry-standard models in your research or teaching related to Philip Morris International Inc. (PM).
  • Investors: Validate your investment strategies and evaluate the valuation metrics for Philip Morris International Inc. (PM).
  • Analysts: Enhance your analysis process with a tailored, ready-to-use DCF model specific to Philip Morris International Inc. (PM).
  • Small Business Owners: Understand the analytical frameworks used for assessing large corporations like Philip Morris International Inc. (PM).

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Philip Morris International Inc. (PM) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Philip Morris International Inc. (PM).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.