As of 2024-12-05, the Intrinsic Value of Altria Group Inc (MO) is
64.44 USD. This Altria valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 57.74 USD, the upside of Altria Group Inc is
11.60%.
The range of the Intrinsic Value is 47.12 - 97.01 USD
64.44 USD
Intrinsic Value
Altria Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
47.12 - 97.01 |
64.44 |
11.6% |
| DCF (Growth 10y) |
52.28 - 102.89 |
69.94 |
21.1% |
| DCF (EBITDA 5y) |
39.08 - 53.46 |
48.61 |
-15.8% |
| DCF (EBITDA 10y) |
46.33 - 65.55 |
57.33 |
-0.7% |
| Fair Value |
151.71 - 151.71 |
151.71 |
162.75% |
| P/E |
49.34 - 93.94 |
63.38 |
9.8% |
| EV/EBITDA |
31.65 - 59.13 |
50.02 |
-13.4% |
| EPV |
44.34 - 74.56 |
59.45 |
3.0% |
| DDM - Stable |
45.79 - 112.63 |
79.21 |
37.2% |
| DDM - Multi |
40.59 - 75.83 |
52.69 |
-8.8% |
Altria Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
97,858.33 |
| Beta |
-0.26 |
| Outstanding shares (mil) |
1,694.81 |
| Enterprise Value (mil) |
121,116.33 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.56% |
| Cost of Debt |
4.33% |
| WACC |
6.58% |