Altria Group, Inc. (MO) DCF Valuation

Altria Group, Inc. (MO) DCF Valuation
  • Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • Aucune Expertise N'Est Requise; Facile À Suivre

Altria Group, Inc. (MO) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Explore Altria Group, Inc. (MO) financial future with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to determine Altria Group, Inc. (MO) intrinsic value and inform your investment decisions.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019
AY2
2020
AY3
2021
AY4
2022
AY5
2023
FY1
2024
FY2
2025
FY3
2026
FY4
2027
FY5
2028
Revenue 19,796.0 20,841.0 21,111.0 20,688.0 20,502.0 20,690.2 20,880.1 21,071.8 21,265.2 21,460.4
Revenue Growth, % 0 5.28 1.3 -2 -0.89907 0.9179 0.9179 0.9179 0.9179 0.9179
EBITDA 11,028.0 11,751.0 12,163.0 12,527.0 12,349.0 12,020.7 12,131.0 12,242.4 12,354.7 12,468.1
EBITDA, % 55.71 56.38 57.61 60.55 60.23 58.1 58.1 58.1 58.1 58.1
Depreciation 226.0 257.0 244.0 226.0 272.0 246.2 248.5 250.7 253.0 255.4
Depreciation, % 1.14 1.23 1.16 1.09 1.33 1.19 1.19 1.19 1.19 1.19
EBIT 10,802.0 11,494.0 11,919.0 12,301.0 12,077.0 11,774.5 11,882.5 11,991.6 12,101.7 12,212.8
EBIT, % 54.57 55.15 56.46 59.46 58.91 56.91 56.91 56.91 56.91 56.91
Total Cash 2,117.0 4,945.0 4,544.0 4,030.0 3,686.0 3,865.1 3,900.6 3,936.4 3,972.5 4,009.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 268.0 137.0 47.0 1,721.0 .0
Account Receivables, % 1.35 0.65736 0.22263 8.32 0
Inventories 2,293.0 1,966.0 1,194.0 1,180.0 1,215.0 1,585.0 1,599.5 1,614.2 1,629.0 1,644.0
Inventories, % 11.58 9.43 5.66 5.7 5.93 7.66 7.66 7.66 7.66 7.66
Accounts Payable 325.0 380.0 449.0 552.0 582.0 459.3 463.5 467.7 472.0 476.4
Accounts Payable, % 1.64 1.82 2.13 2.67 2.84 2.22 2.22 2.22 2.22 2.22
Capital Expenditure -246.0 -231.0 -169.0 -205.0 -196.0 -211.0 -212.9 -214.9 -216.8 -218.8
Capital Expenditure, % -1.24 -1.11 -0.80053 -0.99091 -0.956 -1.02 -1.02 -1.02 -1.02 -1.02
Tax Rate, % 25.6 25.6 25.6 25.6 25.6 25.6 25.6 25.6 25.6 25.6
EBITAT -18,304.2 7,451.9 7,714.3 9,595.7 8,984.8 6,639.9 6,700.8 6,762.3 6,824.4 6,887.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -20,560.2 7,990.9 8,720.3 8,059.7 10,776.8 5,745.7 6,722.0 6,783.7 6,846.0 6,908.8
WACC, % 5.94 6.57 6.57 6.7 6.67 6.49 6.49 6.49 6.49 6.49
PV UFCF
SUM PV UFCF 27,308.8
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 6,943
Terminal Value 115,908
Present Terminal Value 84,637
Enterprise Value 111,946
Net Debt 22,547
Equity Value 89,399
Diluted Shares Outstanding, MM 1,777
Equity Value Per Share 50.31

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator with pre-filled real MO financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated in the highlighted cells).
  • Forecast Flexibility: Modify forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on Altria’s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • 🔍 Real-Life MO Financials: Pre-filled historical and projected data for Altria Group, Inc. (MO).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Altria's intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Altria's valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Step 1: Download the prebuilt Excel template with Altria Group, Inc.'s (MO) data included.
  • Step 2: Explore the pre-filled sheets and understand the key metrics.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including Altria Group, Inc.'s (MO) intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs.

Why Choose This Calculator for Altria Group, Inc. (MO)?

  • Accuracy: Utilizes real Altria financials to ensure precise data.
  • Flexibility: Built for users to easily test and adjust inputs as needed.
  • Time-Saving: Avoid the complexity of constructing a DCF model from the ground up.
  • Professional-Grade: Crafted with the precision and usability expected by CFOs.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling backgrounds.

Who Should Use This Product?

  • Investors: Evaluate Altria Group's valuation prior to making stock transactions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and validate forecasts.
  • Startup Founders: Understand the valuation strategies of established companies like Altria.
  • Consultants: Provide detailed valuation assessments for clients in various sectors.
  • Students and Educators: Utilize real-time data to practice and instruct on valuation methods.

What the Template Contains

  • Pre-Filled DCF Model: Altria Group’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Altria’s profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.