MO · Altria Group, Inc.
$73.792026-07-21Sector: Consumer Defensive; Industry: Tobacco; Sub-Industry: Tobacco
Intrinsic Value Range Comparison · Mulya.ai
Bull
$211
+186.2% vs market
Base · active
$103
+39.1% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($98 · $211) Analysts Range ($64 · $77) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $20.5B | — | 56.3% | 24.3% | $8.7B | $3.4B | $12.2B | 6.3% | — | 53.6% | $16.3B | $4.86 | — |
| 2024.Q4 | $20.5B | 0.0% | 56.3% | 17.5% | $9.5B | $2.6B | $12.2B | 6.3% | — | 53.1% | $19.6B | $4.86 | — |
| 2025.Q1 | $20.4B | -0.3% | 55.0% | 19.0% | $9.1B | −$53MM | $9.1B | 6.6% | — | 48.7% | $17.8B | $6.73 | — |
| 2025.Q4 | $20.4B | 0.0% | 55.0% | 26.0% | $8.3B | $48MM | $8.4B | 6.0% | — | 46.8% | $17.7B | $6.73 | — |
| 2026.Q1 | $21.8B | 6.7% | 50.7% | 23.8% | $8.4B | −$1.2B | $7.3B | 6.4% | — | 47.4% | $17.9B | $4.81 | 11.2 |
| italics below = DCF projection · 10yr Rev CAGR: 1.5% |
| 2027.Q1 | $20.6B | +-5.7% | 74.9% | 23.4% | $11.8B | $0MM | $11.8B | 6.6% | $11.1B | 66.1% | $17.9B | $7.05 | 10.5 |
| 2028.Q1 | $20.7B | +0.7% | 77.5% | 23.0% | $12.4B | −$9MM | $12.3B | 6.8% | $10.8B | 69.1% | $17.9B | $7.38 | 10.0 |
| 2029.Q1 | $20.9B | +1.1% | 79.6% | 22.6% | $12.9B | −$27MM | $12.9B | 7.0% | $10.6B | 72.1% | $17.9B | $7.70 | 9.6 |
| 2030.Q1 | $21.3B | +1.5% | 80.0% | 22.3% | $13.2B | $0MM | $13.2B | 7.2% | $10.1B | 73.8% | $17.9B | $7.90 | 9.3 |
| 2031.Q1 | $21.7B | +2.0% | 80.0% | 21.9% | $13.5B | $0MM | $13.5B | 7.4% | $9.7B | 75.7% | $17.9B | $8.09 | 9.1 |
|
| Term. Yr+ | $26.5B | 4.1% | 62.3% | 20.0% | $13.2B | −$2.3B | $10.9B | 8.6% | $117.7B | 23.6% | — | — | — |
Active scenario IV: $103 (+39.1% vs market)