MO - Altria Group, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$71.33
DETAILS
HIGH:
$79.00
LOW:
$58.00
MEDIAN:
$74.00
CONSENSUS:
$71.33
UPSIDE:
3.41%
AlphaVal
Deterministic, archetype-aware fair value
Stable Earnings Power
80% confidence
Primary model: P/Adj-EPS × Normalized Multiple
Adjust Assumptions
17.0x
4.11$
Key Value Driver
Normalized P/E multiple (17x base case)
Implied Market Multiple
16.8x
Plain-Language Summary
Applying a 17x P/E to adjusted EPS of $4.11, the base-case value is $69.87 per share. DDM cross-check: $95.15.
Analyst Consensus (External Reference)
Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.
Average Target (26 analysts)
$71.33
Analyst Range
$58.00 – $79.00
Divergence from AlphaVal
2%
Warnings
The company pays out 104% of its profits as dividends. That leaves little cushion — the dividend could be cut if business slows down.
Dividend-based valuation: $95.15 (above our primary estimate by 36%). Large gaps may signal the dividend doesn't reflect full earning power.
Key Risks
- Growth DCF inappropriate — terminal value assumptions dominate
- EV/EBITDA misleading for regulated businesses where capex is mandated
- Regulatory risk is a fat tail not visible in normal multiples