The Discounted Cash Flow (DCF) valuation of Philip Morris International Inc (PM) is 205.64 USD. With the latest stock price at 152.00 USD, the upside of Philip Morris International Inc based on DCF is 35.3%.
Based on the latest price of 152.00 USD and our DCF valuation, Philip Morris International Inc (PM) is a buy. buying PM stocks now will result in a potential gain of 35.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.2% | 6.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 127.23 - 473.45 | 205.64 |
| Upside | -16.3% - 211.5% | 35.3% |