Altria Group, Inc. logo MO - Altria Group, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 16
HOLD 9
SELL 1
STRONG
SELL
0
| PRICE TARGET: $71.33 DETAILS
HIGH: $79.00
LOW: $58.00
MEDIAN: $74.00
CONSENSUS: $71.33
UPSIDE: 3.41%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Fair Value Mild
Trading 1.3% below fair value
Current Price $68.97
Bear Case $57.54 16.6% downside ($57.54 - $68.97) / $68.97 = -16.6% $4.11 × 14x P/E
Fair Value $69.87 1.3% upside ($69.87 - $68.97) / $68.97 = 1.3% $4.11 × 17x P/E
Bull Case $82.20 19.2% upside ($82.20 - $68.97) / $68.97 = 19.2% $4.11 × 20x P/E

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