investorscraft@gmail.com

Intrinsic ValueAltria Group, Inc. (PHM7.DE)

Previous Close51.30
Intrinsic Value
Upside potential
Previous Close
51.30

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 dominant player in the U.S. tobacco industry, specializing in smokeable and oral tobacco products. The company's flagship Marlboro brand maintains a strong market presence, complemented by other well-established brands like Copenhagen, Skoal, and Black & Mild. Altria operates in the consumer defensive sector, leveraging its extensive distribution network to serve wholesalers and large retail chains, ensuring broad market penetration and brand loyalty. The company's revenue model is anchored in high-margin tobacco products, with a strategic focus on premium brands that command pricing power. While facing regulatory pressures and declining smoking rates, Altria has diversified into oral nicotine pouches under the on! brand, targeting harm reduction trends. Its entrenched market position, coupled with economies of scale, allows it to navigate industry challenges while sustaining profitability. Altria’s ability to adapt to shifting consumer preferences and regulatory landscapes underscores its resilience in a mature, albeit contracting, industry.

Revenue Profitability And Efficiency

Altria reported revenue of EUR 20.44 billion for the period, with net income reaching EUR 11.26 billion, reflecting robust profitability. The company’s diluted EPS of EUR 6.54 highlights strong earnings power, supported by high operating cash flow of EUR 8.75 billion. Capital expenditures were modest at EUR -142 million, indicating efficient capital allocation and a focus on maintaining cash flow generation rather than heavy reinvestment.

Earnings Power And Capital Efficiency

Altria’s earnings are underpinned by its premium tobacco portfolio, which delivers consistent margins. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its capital expenditures. This efficiency supports shareholder returns and debt management, with a disciplined approach to balancing growth initiatives and financial stability.

Balance Sheet And Financial Health

Altria maintains a solid balance sheet with EUR 3.13 billion in cash and equivalents, though total debt stands at EUR 24.93 billion. The company’s leverage is manageable given its strong cash flow generation. Its financial health is further reinforced by its ability to service debt and sustain dividend payments, reflecting a stable credit profile.

Growth Trends And Dividend Policy

Altria faces headwinds from declining smoking rates but is offsetting this through product diversification, such as oral nicotine pouches. The company’s dividend policy remains attractive, with a dividend per share of EUR 3.87, appealing to income-focused investors. Growth initiatives are cautiously balanced with returning capital to shareholders.

Valuation And Market Expectations

With a market cap of EUR 88.37 billion and a beta of 0.64, Altria is viewed as a defensive stock with lower volatility. The market appears to price in its stable cash flows and dividend yield, though long-term growth prospects are tempered by industry challenges.

Strategic Advantages And Outlook

Altria’s strategic advantages include its strong brand equity, distribution network, and adaptability to regulatory changes. The outlook remains cautious due to secular declines in smoking, but its diversification efforts and financial discipline position it to navigate industry transitions effectively.

Sources

Company filings, market data

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