investorscraft@gmail.com

Intrinsic ValueAltria Group, Inc. (MO)

Previous Close$66.65
Intrinsic Value
Upside potential
Previous Close
$66.65

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Altria Group, Inc. is a leading tobacco company in the U.S., primarily operating in the manufacture and sale of cigarettes, smokeless tobacco, and oral nicotine products. Its flagship brand, Marlboro, dominates the domestic cigarette market, while its smokeless portfolio includes Copenhagen and Skoal. The company also holds strategic investments in the cannabis sector via Cronos Group and in the e-vapor space through NJOY. Altria’s revenue model relies heavily on premium pricing and brand loyalty, offsetting declining cigarette volumes with pricing power and reduced-risk product expansion. The tobacco industry faces significant regulatory and litigation risks, but Altria’s entrenched market position and diversified portfolio provide resilience. Its focus on harm reduction aligns with shifting consumer preferences, though competition from illicit vapor products and international players remains a challenge. The company’s scale, distribution network, and lobbying influence solidify its dominance in a mature, high-margin sector.

Revenue Profitability And Efficiency

Altria reported $20.44 billion in revenue for FY 2024, with net income of $11.26 billion, reflecting a robust 55% net margin. Diluted EPS stood at $6.54, supported by disciplined cost management and pricing strategies. Operating cash flow of $8.75 billion underscores strong cash generation, while capital expenditures were minimal at $142 million, typical for a capital-light business model reliant on brand equity rather than heavy infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its high return on equity, driven by premium pricing and low reinvestment needs. Altria’s capital efficiency is further highlighted by its ability to fund dividends and share repurchases while maintaining leverage. Its investments in reduced-risk products, though not yet transformative, aim to diversify long-term earnings streams beyond traditional tobacco.

Balance Sheet And Financial Health

Altria’s balance sheet shows $3.13 billion in cash against $24.93 billion in total debt, indicating moderate leverage. Debt levels are manageable given stable cash flows, but interest coverage remains a focus amid rising rates. The company’s liquidity position is adequate, with free cash flow comfortably covering dividend obligations and debt servicing.

Growth Trends And Dividend Policy

Cigarette volume declines persist, but pricing power and smokeless growth partially offset this trend. Altria’s dividend yield remains attractive, with a $3.98 annual payout per share, reflecting a commitment to returning capital. Share buybacks supplement shareholder returns, though long-term growth hinges on successful reduced-risk product adoption and regulatory developments.

Valuation And Market Expectations

The market prices Altria as a high-yield, low-growth stalwart, with valuation multiples reflecting its cash flow stability and sector risks. Investors likely discount future earnings due to regulatory uncertainty and declining smoking rates, though the dividend sustainability and brand strength provide downside support.

Strategic Advantages And Outlook

Altria’s key advantages include its dominant market share, pricing power, and strategic investments in alternative nicotine products. However, the outlook is tempered by secular declines in smoking and regulatory pressures. Success in reduced-risk categories and potential cannabis legalization could unlock incremental growth, but execution risks remain high in a rapidly evolving industry.

Sources

10-K filings, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount