The Discounted Cash Flow (DCF) valuation of Philip Morris International Inc (PM) is 169.17 USD. With the latest stock price at 126.62 USD, the upside of Philip Morris International Inc based on DCF is 33.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.0% | 6.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 99.76 - 437.60 | 169.17 |
| Upside | -21.2% - 245.6% | 33.6% |