Stock Analysis on Net
Stock Analysis on Net
Microsoft Excel LibreOffice Calc

Altria Group Inc. (NYSE:MO)

Dividend Discount Model (DDM)

Intermediate level

In discounted cash flow (DCF) valuation techniques the value of the stock is estimated based upon present value of some measure of cash flow. Dividends are the cleanest and most straightforward measure of cash flow because these are clearly cash flows that go directly to the investor.


Intrinsic Stock Value (Valuation Summary)

Altria Group Inc., dividends per share (DPS) forecast

US$

Microsoft Excel LibreOffice Calc
Year Value DPSt or Terminal value (TVt) Calculation Present value at 7.78%
0 DPS01 3.40
1 DPS1 4.23 = 3.40 × (1 + 24.29%) 3.92
2 DPS2 5.01 = 4.23 × (1 + 18.52%) 4.31
3 DPS3 5.65 = 5.01 × (1 + 12.75%) 4.51
4 DPS4 6.04 = 5.65 × (1 + 6.97%) 4.48
5 DPS5 6.11 = 6.04 × (1 + 1.20%) 4.20
5 Terminal value (TV5) 94.06 = 6.11 × (1 + 1.20%) ÷ (7.78%1.20%) 64.68
Intrinsic value of Altria Group Inc.’s common stock (per share) $86.10
Current share price $52.31

Based on: 10-K (filing date: 2021-02-26).

1 DPS0 = Sum of the last year dividends per share of Altria Group Inc.’s common stock. See details »

Disclaimer!
Valuation is based on standard assumptions. There may exist specific factors relevant to stock value and omitted here. In such a case, the real stock value may differ significantly form the estimated. If you want to use the estimated intrinsic stock value in investment decision making process, do so at your own risk.


Required Rate of Return (r)

Microsoft Excel LibreOffice Calc
Assumptions
Rate of return on LT Treasury Composite1 RF 2.15%
Expected rate of return on market portfolio2 E(RM) 11.70%
Systematic risk of Altria Group Inc.’s common stock βMO 0.59
 
Required rate of return on Altria Group Inc.’s common stock3 rMO 7.78%

1 Unweighted average of bid yields on all outstanding fixed-coupon U.S. Treasury bonds neither due or callable in less than 10 years (risk-free rate of return proxy).

2 See details »

3 rMO = RF + βMO [E(RM) – RF]
= 2.15% + 0.59 [11.70%2.15%]
= 7.78%


Dividend Growth Rate (g)

Dividend growth rate (g) implied by PRAT model

Altria Group Inc., PRAT model

Microsoft Excel LibreOffice Calc
Average Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016
Selected Financial Data (US$ in millions)
Cash dividends declared 6,327  6,130  5,660  4,877  4,590 
Net earnings (losses) attributable to Altria 4,467  (1,293) 6,963  10,222  14,239 
Net revenues 26,153  25,110  25,364  25,576  25,744 
Total assets 47,414  49,271  55,638  43,202  45,932 
Stockholders’ equity attributable to Altria 2,839  6,222  14,787  15,377  12,770 
Financial Ratios
Retention rate1 -0.42 0.19 0.52 0.68
Profit margin2 17.08% -5.15% 27.45% 39.97% 55.31%
Asset turnover3 0.55 0.51 0.46 0.59 0.56
Financial leverage4 16.70 7.92 3.76 2.81 3.60
Averages
Retention rate 0.24
Profit margin 26.93%
Asset turnover 0.53
Financial leverage 6.96
 
Dividend growth rate (g)5 24.29%

Based on: 10-K (filing date: 2021-02-26), 10-K (filing date: 2020-02-25), 10-K (filing date: 2019-02-26), 10-K (filing date: 2018-02-27), 10-K (filing date: 2017-02-27).

2020 Calculations

1 Retention rate = (Net earnings (losses) attributable to Altria – Cash dividends declared) ÷ Net earnings (losses) attributable to Altria
= (4,4676,327) ÷ 4,467
= -0.42

2 Profit margin = 100 × Net earnings (losses) attributable to Altria ÷ Net revenues
= 100 × 4,467 ÷ 26,153
= 17.08%

3 Asset turnover = Net revenues ÷ Total assets
= 26,153 ÷ 47,414
= 0.55

4 Financial leverage = Total assets ÷ Stockholders’ equity attributable to Altria
= 47,414 ÷ 2,839
= 16.70

5 g = Retention rate × Profit margin × Asset turnover × Financial leverage
= 0.24 × 26.93% × 0.53 × 6.96
= 24.29%


Dividend growth rate (g) implied by Gordon growth model

g = 100 × (P0 × rD0) ÷ (P0 + D0)
= 100 × ($52.31 × 7.78%$3.40) ÷ ($52.31 + $3.40)
= 1.20%

where:
P0 = current price of share of Altria Group Inc.’s common stock
D0 = the last year dividends per share of Altria Group Inc.’s common stock
r = required rate of return on Altria Group Inc.’s common stock


Dividend growth rate (g) forecast

Altria Group Inc., H-model

Microsoft Excel LibreOffice Calc
Year Value gt
1 g1 24.29%
2 g2 18.52%
3 g3 12.75%
4 g4 6.97%
5 and thereafter g5 1.20%

where:
g1 is implied by PRAT model
g5 is implied by Gordon growth model
g2, g3 and g4 are calculated using linear interpoltion between g1 and g5

Calculations

g2 = g1 + (g5g1) × (2 – 1) ÷ (5 – 1)
= 24.29% + (1.20%24.29%) × (2 – 1) ÷ (5 – 1)
= 18.52%

g3 = g1 + (g5g1) × (3 – 1) ÷ (5 – 1)
= 24.29% + (1.20%24.29%) × (3 – 1) ÷ (5 – 1)
= 12.75%

g4 = g1 + (g5g1) × (4 – 1) ÷ (5 – 1)
= 24.29% + (1.20%24.29%) × (4 – 1) ÷ (5 – 1)
= 6.97%