Stock Analysis on Net
Stock Analysis on Net

Altria Group Inc. (NYSE:MO)

Price to FCFE (P/FCFE)

Microsoft Excel LibreOffice Calc

Free Cash Flow to Equity (FCFE)

Altria Group Inc., FCFE calculation

US$ in millions

Microsoft Excel LibreOffice Calc
12 months ended: Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016
Net earnings (losses) attributable to Altria 4,467  (1,293) 6,963  10,222  14,239 
Net (earnings) losses attributable to noncontrolling interests (13) (5)
Net noncash charges 3,682  9,188  349  (3,451) (10,153)
Cash effects of changes in operating capital 249  (53) 1,075  (1,854) (300)
Net cash provided by operating activities 8,385  7,837  8,391  4,922  3,791 
Capital expenditures (231) (246) (238) (199) (189)
Proceeds from short-term borrowings 3,000  —  12,800  —  — 
Repayment of short-term borrowings (3,000) (12,800) —  —  — 
Long-term debt issued 1,993  16,265  —  —  1,976 
Long-term debt repaid (1,000) (1,144) (864) —  (933)
Free cash flow to equity (FCFE) 9,147  9,912  20,089  4,723  4,645 

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).

Item Description The company
FCFE Free cash flow to equity is the cash flow available to Altria Group Inc.’s equity holders after all operating expenses, interest, and principal payments have been paid and necessary investments in working and fixed capital have been made. Altria Group Inc.’s FCFE decreased from 2018 to 2019 and from 2019 to 2020.

Price to FCFE Ratio, Current

Altria Group Inc., current P/FCFE calculation, comparison to benchmarks

Microsoft Excel LibreOffice Calc
No. shares of common stock outstanding 1,836,988,822
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions) 9,147 
FCFE per share 4.98
Current share price (P) 43.48
Valuation Ratio
P/FCFE 8.73
Benchmarks
P/FCFE, Competitors1
Coca-Cola Co. 33.71
Mondelēz International Inc. 22.13
PepsiCo Inc. 12.81
Philip Morris International Inc. 15.36
P/FCFE, Sector
Food, Beverage & Tobacco 16.40
P/FCFE, Industry
Consumer Staples 20.90

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

1 Click competitor name to see calculations.

If the company P/FCFE is lower then the P/FCFE of benchmark then company is relatively undervalued.
Otherwise, if the company P/FCFE is higher then the P/FCFE of benchmark then company is relatively overvalued.


Price to FCFE Ratio, Historical

Altria Group Inc., historical P/FCFE calculation, comparison to benchmarks

Microsoft Excel LibreOffice Calc
Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016
No. shares of common stock outstanding1 1,858,689,654 1,858,366,804 1,874,430,847 1,900,449,362 1,939,420,437
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions)2 9,147  9,912  20,089  4,723  4,645 
FCFE per share3 4.92 5.33 10.72 2.49 2.40
Share price1, 4 43.60 42.49 52.10 64.00 74.59
Valuation Ratio
P/FCFE5 8.86 7.97 4.86 25.75 31.14
Benchmarks
P/FCFE, Competitors6
Coca-Cola Co. 30.91 33.31 65.60 28.85 21.48
Mondelēz International Inc. 20.76 28.38 18.35 45.32 20.88
PepsiCo Inc. 10.51 38.90 17.20 13.59
Philip Morris International Inc. 15.06 15.65 20.52 13.87 19.80
P/FCFE, Sector
Food, Beverage & Tobacco 14.96 21.95 20.18 20.70 19.82
P/FCFE, Industry
Consumer Staples 17.71 18.61 20.76 17.88 19.66

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).

1 Data adjusted for splits and stock dividends.

2 See details »

3 2020 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= 9,147,000,000 ÷ 1,858,689,654 = 4.92

4 Closing price as at the filing date of Altria Group Inc.’s Annual Report.

5 2020 Calculation
P/FCFE = Share price ÷ FCFE per share
= 43.60 ÷ 4.92 = 8.86

6 Click competitor name to see calculations.

Valuation ratio Description The company
P/FCFE Price to free cash flow to equity is cash valuation indicator of stockholders’ equity. Altria Group Inc.’s P/FCFE ratio increased from 2018 to 2019 and from 2019 to 2020.