Altria
MO stock analysis · Consumer Staples · Tobacco
As of · fund-implied per-share value
Fund holding value ÷ shares held. Not a live quote; not adjusted for later stock splits.
View SEC fund filing ↗Price × SEC outstanding shares. Shares measured 2026-04-22. Approximate; share and price dates can differ.
View share-count filing ↗DCF value
Equity cash-flow scenario · SEC outstanding shares at 2026-04-22 · 14.7% versus input cap
How this is calculated ↗Reverse DCF
Annual basis · read assumptions below
How this is calculated ↗Relative valuation
26 sector peers · median 24.9×
How this is calculated ↗Historical multiples
6 annual observations · snapshot P/E 17.3× · 16.7% versus history
How this is calculated ↗Free cash flow yield
Annual basis · read assumptions below
How this is calculated ↗ROIC / quality
Normalized tax · financing-capital proxy
How this is calculated ↗Value composite
Requires three valuation yields and at least five covered sector peers.
How this is calculated ↗12–1 price momentum
Split and corporate-action verification is incomplete for these fund observations. Verified adjusted endpoints are required for 12–1 momentum.
How this is calculated ↗Asset growth
Annual basis · read assumptions below
How this is calculated ↗Net payout yield
Requires reported dividends, repurchases and issuance; missing values are not zero.
How this is calculated ↗Accrual quality
Annual basis · read assumptions below
How this is calculated ↗Fundamental momentum
Annual basis · read assumptions below
How this is calculated ↗Follow the cash
ANNUAL · USDOperating cash flow and reinvestment over time
Annual USD. Negative bars use a compressed lower scale. Hover or inspect the financial history table for exact values.
Make the assumptions yours
How sensitive is the valuation?
| Return / Growth | 3.0% | 5.0% | 7.0% |
|---|---|---|---|
| 8.0% | $103.52 | $112.95 | $123.09 |
| 10.0% | $75.86 | $82.53 | $89.70 |
| 12.0% | $59.85 | $64.94 | $70.40 |
Annual financial history
Open SEC filings ↗| Fiscal year-end | Revenue | Net income | Operating cash flow | Capital expenditure | Assets |
|---|---|---|---|---|---|
| 2025-12-31 | 23.3B | 6.9B | 9.3B | 216M | 35B |
| 2024-12-31 | 24B | 11.3B | 8.8B | 142M | 35.2B |
| 2023-12-31 | 24.5B | 8.1B | 9.3B | 196M | 38.6B |
| 2022-12-31 | 25.1B | 5.8B | 8.3B | 205M | 37B |
| 2021-12-31 | 26B | 2.5B | 8.4B | 169M | 39.5B |
| 2020-12-31 | 26.2B | 4.5B | 8.4B | 231M | 47.4B |
| 2019-12-31 | 25.1B | -1.3B | 7.8B | 246M | 49.3B |
| 2018-12-31 | 25.4B | 7B | 8.4B | 238M | 55.5B |
USD, abbreviated. Restated annual history; not a point-in-time backtest. Missing values appear as dashes.
Trace the inputs
MODEL ANNUAL PERIOD| Input | Value | SEC tag / source | Filed |
|---|---|---|---|
| revenue | 23.3B | RevenueFromContractWithCustomerExcludingAssessedTax | 2026-02-25 |
| netIncome | 6.9B | ProfitLoss Explicit consolidated amount, including the portion attributable to noncontrolling interests. | 2026-02-25 |
| Parent/common earnings proxy | 6.9B | NetIncomeLossAvailableToCommonStockholdersBasic | 2026-02-25 |
| cfo | 9.3B | NetCashProvidedByUsedInOperatingActivities | 2026-02-25 |
| capex | 216M | PaymentsToAcquirePropertyPlantAndEquipment | 2026-02-25 |
| operatingIncome | 9.9B | OperatingIncomeLoss | 2026-02-25 |
| assets | 35B | Assets | 2026-02-25 |
| equity | -3.5B | StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest Explicit consolidated amount, including the portion attributable to noncontrolling interests. | 2026-02-25 |
| Parent book equity proxy | -3.5B | StockholdersEquity | 2026-02-25 |
| debt | 25.7B | LongTermDebt | 2026-02-25 |
| shortDebt | 0 | ShortTermBorrowings | 2026-02-25 |
| cash | 4.5B | CashAndCashEquivalentsAtCarryingValue | 2026-02-25 |
| shares | 1.7B | WeightedAverageNumberOfDilutedSharesOutstanding | 2026-02-25 |
| dividends | 7B | PaymentsOfDividendsCommonStock | 2026-02-25 |
| buybacks | 1B | PaymentsForRepurchaseOfCommonStock | 2026-02-25 |
| issuance | — | Not reported under a supported tag | — |