GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Tobacco Products » Philip Morris International Inc (MEX:PM) » Definitions » Cyclically Adjusted FCF per Share

Philip Morris International (MEX:PM) Cyclically Adjusted FCF per Share : MXN139.96 (As of Dec. 2024)


View and export this data going back to 2019. Start your Free Trial

What is Philip Morris International Cyclically Adjusted FCF per Share?

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

Philip Morris International's adjusted free cash flow per share for the three months ended in Dec. 2024 was MXN49.914. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is MXN139.96 for the trailing ten years ended in Dec. 2024.

During the past 12 months, Philip Morris International's average Cyclically Adjusted FCF Growth Rate was 5.10% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 3.70% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 4.40% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Philip Morris International was 5.80% per year. The lowest was 3.70% per year. And the median was 4.70% per year.

As of today (2025-04-14), Philip Morris International's current stock price is MXN3077.17. Philip Morris International's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2024 was MXN139.96. Philip Morris International's Cyclically Adjusted Price-to-FCF of today is 21.99.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Philip Morris International was 26.60. The lowest was 11.38. And the median was 16.77.


Philip Morris International Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Philip Morris International's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Philip Morris International Cyclically Adjusted FCF per Share Chart

Philip Morris International Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 108.68 119.94 121.74 104.63 139.96

Philip Morris International Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 104.63 101.39 117.32 123.42 139.96

Competitive Comparison of Philip Morris International's Cyclically Adjusted FCF per Share

For the Tobacco subindustry, Philip Morris International's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Philip Morris International's Cyclically Adjusted Price-to-FCF Distribution in the Tobacco Products Industry

For the Tobacco Products industry and Consumer Defensive sector, Philip Morris International's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Philip Morris International's Cyclically Adjusted Price-to-FCF falls into.


;
;

Philip Morris International Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Philip Morris International's adjusted Free Cash Flow per Share data for the three months ended in Dec. 2024 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Dec. 2024 (Change)*Current CPI (Dec. 2024)
=49.914/133.1571*133.1571
=49.914

Current CPI (Dec. 2024) = 133.1571.

Philip Morris International Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201503 -5.692 99.621 -7.608
201506 35.098 100.684 46.418
201509 26.945 100.392 35.739
201512 17.184 99.792 22.929
201603 2.621 100.470 3.474
201606 25.278 101.688 33.101
201609 35.380 101.861 46.250
201612 22.744 101.863 29.731
201703 6.680 102.862 8.647
201706 34.430 103.349 44.360
201709 17.342 104.136 22.175
201712 29.946 104.011 38.337
201803 11.866 105.290 15.007
201806 45.289 106.317 56.722
201809 16.299 106.507 20.377
201812 26.365 105.998 33.120
201903 11.432 107.251 14.193
201906 40.294 108.070 49.648
201909 23.967 108.329 29.460
201912 38.399 108.420 47.160
202003 14.162 108.902 17.316
202006 26.445 108.767 32.375
202009 49.088 109.815 59.522
202012 38.510 109.897 46.661
202103 3.354 111.754 3.996
202106 44.686 114.631 51.908
202109 49.006 115.734 56.383
202112 49.284 117.630 55.790
202203 11.405 121.301 12.520
202206 42.453 125.017 45.217
202209 36.497 125.227 38.808
202212 34.495 125.222 36.681
202303 -14.323 127.348 -14.976
202306 34.023 128.729 35.193
202309 34.120 129.860 34.986
202312 32.692 129.419 33.636
202403 -1.878 131.776 -1.898
202406 50.180 132.554 50.408
202409 37.495 133.029 37.531
202412 49.914 133.157 49.914

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.


Philip Morris International  (MEX:PM) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

Philip Morris International's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=3077.17/139.96
=21.99

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Philip Morris International was 26.60. The lowest was 11.38. And the median was 16.77.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


Philip Morris International Cyclically Adjusted FCF per Share Related Terms

Thank you for viewing the detailed overview of Philip Morris International's Cyclically Adjusted FCF per Share provided by GuruFocus.com. Please click on the following links to see related term pages.


Philip Morris International Business Description

Address
677 Washington Boulevard, Suite 1100, Stamford, Connecticut, New York, NY, USA, 06901
Created from the international operations of Altria in 2008, Philip Morris International sells cigarettes and reduced-risk products, including heatsticks, vapes, and oral nicotine offerings primarily outside of the US. With the 2023 acquisition of Swedish Match, a leading manufacturer of traditional oral tobacco products and nicotine pouches primarily in the US and Scandinavia, PMI has not only diversified away from smokeable products but also gained a toehold into the US to sell its iQOS heated tobacco product.