MO
Altria Group Inc
Price:  
46.08 
USD
Volume:  
9,241,220.00
United States | Tobacco
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Altria Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of Altria Group Inc (MO) is 53.58 USD. This Altria valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 46.08 USD, the upside of Altria Group Inc is %.

The range of the Intrinsic Value is 40.23 - 77.08 USD

46.08 USD
Stock Price
53.58 USD
Intrinsic Value
Intrinsic Value Details

Altria Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 40.23 - 77.08 53.58 16.3%
DCF (Growth 10y) 44.07 - 81.00 57.54 24.9%
DCF (EBITDA 5y) 33.77 - 46.18 39.03 -15.3%
DCF (EBITDA 10y) 39.58 - 55.97 46.59 1.1%
Fair Value 123.31 - 123.31 123.31 167.60%
P/E 44.98 - 59.88 49.65 7.8%
EV/EBITDA 26.90 - 42.95 34.28 -25.6%
EPV 36.95 - 60.54 48.75 5.8%
DDM - Stable 30.73 - 70.02 50.38 9.3%
DDM - Multi 34.56 - 59.01 43.39 -5.8%

Altria Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 79,148.39
Beta 0.50
Outstanding shares (mil) 1,717.63
Enterprise Value (mil) 100,582.39
Market risk premium 4.60%
Cost of Equity 9.29%
Cost of Debt 4.42%
WACC 7.71%