The Discounted Cash Flow (DCF) valuation of Philip Morris International Inc (PM) is 196.29 USD. With the latest stock price at 184.33 USD, the upside of Philip Morris International Inc based on DCF is 6.5%.
Based on the latest price of 184.33 USD and our DCF valuation, Philip Morris International Inc (PM) is a buy. buying PM stocks now will result in a potential gain of 6.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.6% | 6.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 124.60 - 420.03 | 196.29 |
| Upside | -32.4% - 127.9% | 6.5% |