Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
76.70 USD79.38 USD81.53 USD
-13.85%
79.38 USDCurrent price is 13.8% below the base model value.
M
US
MO.US · ALTRIA GROUP, INC.
US · US
Latest price68.39 USD
30D-3.72%
Vs. base value-13.9%
Research summary
MO.US latest organized financial period shows revenue declined -3.08% YoY and net income declined -38.33% YoY. Current price is about 68.39 USD, while the model base case is about 79.38 USD; the current price sits -13.9% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue23B USD
Net income7B USD
Free cash flow9B USD
Operating cash flow9B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price68.39 USD
Base value79.38 USD
Vs. base-13.9%
Price date2026/04/29
76.70 USD79.38 USD81.53 USD
-13.85%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
128.06 USD207.18 USD269.96 USD
-66.99%
207.18 USDCurrent price is 67% below the base model value.Adjusted reference: 127.53 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-1.0%
Current price implies roughly -1.0% annualized FCF growth.
-1.0%Current price implies roughly -1.0% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
56.72 USD56.72 USD56.72 USD
+20.57%
56.72 USDCurrent price is 20.6% above the base model value.
Updated: 2026/04/29 15:23
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Asset impairment | Impairment | -2B USD | Medium |
| 2021/12/31 | Restructuring charges | Restructuring | -790K USD | Medium |
| 2020/12/31 | Restructuring charges | Restructuring | -643M USD | Medium |
| 2024/09/30 | Asset impairment | Impairment | -280M USD | Medium |
| 2024/06/30 | Asset impairment | Impairment | -1B USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 23B USD | 7B USD | 9B USD | 9B USD | 4.12 | 5.12 |
| 2024/12/31 | Annual | 24B USD | 11B USD | - | 9B USD | 6.54 | - |
| 2023/12/31 | Annual | 24B USD | 8B USD | - | 9B USD | 4.57 | - |
| 2022/12/31 | Annual | 25B USD | 6B USD | - | 8B USD | 3.19 | - |
| 2021/12/31 | Annual | 26B USD | 2B USD | 2B USD | 8B USD | 1.34 | 1.34 |
Ad placement