Skip to content
StockMarketAgent
Direct answer
Altria represents a pure-play cash cow in structural decline, heavily dependent on aggressive pricing to mask secular volume erosion while funding an outsized dividend payout. Fair value range: low $56.3, high $83.5, with mid-point at $69.3.
Stock analysis

MO Altria Group Inc. fair value $69–$84

MO
By StockMarketAgent.AI team· supervised by
Analyzed: 2026-05-10Next update: 2026-08-10Methodology v2.4Archetype: TurnaroundNYSE · Consumer Staples
View archive
Last price
$68.12
▲ +1.14 (+1.67%)
Fair value
$69
$69–$84
Rating
Hold
confidence 88/100
Upside
+1.7%
upside to fair value
Margin of Safety
$58.87
buy below · 15%
Market Cap
$113.8B
P/E fwd 11.6

§1 Executive summary

  • Valuation sits precisely at our fair value mid-point of $69.26.
  • Cash generation remains elite, easily funding the dividend.
  • Long-term viability depends entirely on mitigating volume decay.
Fair value
$69
Margin of safety
+1.6%
Confidence
88/100
Moat
6.5/10

Educational analysis only — not financial advice. Always do your own due diligence.

$68.12Price
FV $69.26
High $83.53

Altria represents a pure-play cash cow in structural decline, heavily dependent on aggressive pricing to mask secular volume erosion while funding an outsized dividend payout.

  • Extreme pricing power in the
    Extreme pricing power in the combustible segment allows margin expansion despite volume declines.
  • Intense regulatory barriers to entry
    Intense regulatory barriers to entry prevent new entrants in the legacy tobacco market.
  • Cycle upside
    Consumers accept continuous price hikes; illicit market enforcement tightens; smooth transition to smoke-free products.

§2 Bear case

A rapid acceleration in smoking volume declines coupled with draconian FDA intervention could compress revenue below the break-even threshold for current dividend levels.

Ways this thesis can break

FDA Menthol Ban Implementation

· Medium

The FDA finalizes and enforces a strict ban on menthol cigarettes, materially impacting Altria's volume and revenue with limited transition to smoke-free alternatives.

FV impact
-20%
Trigger
1-3 Years

Mandated Nicotine Reduction

· Low

Federal mandate to reduce nicotine in combustible cigarettes to minimally addictive levels, effectively destroying the core product's value proposition.

FV impact
-50%
Trigger
3-5 Years

Smoke-Free Portfolio Failure

· Medium

NJOY and on! fail to gain meaningful market share against entrenched competitors like ZYN, leaving the company completely reliant on a dying combustible market.

FV impact
-15%
Trigger
2-4 Years
Early-warning signals to monitor
MetricCurrentTrigger threshold
Combustible volume declines exceeding 8% annually.MonitorDeterioration versus the report thesis
Gross margin compression indicating exhausted pricing elasticity.MonitorDeterioration versus the report thesis
Stagnant or declining market share in NJOY and on! segments.MonitorDeterioration versus the report thesis
Free cash flow dropping below the required dividend payout threshold.MonitorDeterioration versus the report thesis
Regulatory announcements advancing the timeline for menthol or nicotine bans.MonitorDeterioration versus the report thesis

§3 Financial history

Income statement — last six periods
Line itemT−0T−1T−2T−3T−4CAGR
Period2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
Revenue$21.11B$20.69B$20.50B$20.44B$20.14B-1.2%
Gross profit$13.99B$14.25B$14.28B$14.37B$14.54B+1.0%
Operating income$11.56B$11.92B$11.55B$11.63B$12.04B+1.0%
Net income$2.48B$5.76B$8.13B$11.26B$6.95B+29.4%
EPS (diluted)$3.19$4.57$6.54$4.12+6.6%
EBITDA$5.26B$8.74B$12.35B$15.07B$10.83B+19.8%
R&D
SG&A$2.43B$2.33B$2.74B$2.74B$2.51B+0.8%

Quality scores

Piotroski F-score
6 / 9
0–9 quality composite
Altman Z-score
4.65
Bankruptcy risk (>3 safe)
Beneish M-score
-2.36
Earnings manipulation risk
OCF / Net income
1.34×
>1 indicates high earnings quality
Accounting quality gate
Pass
Sector-adjusted gate
ROIC
37.6%
Return on invested capital
§3

Numbers analysis

Individual subscribers — §4 onwards11 more sections

Read the full analysis — 11 more sections.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

Full report for every covered ticker
24 months of rating archive
Watchlist briefings + rating-change alerts
PDF + DOCX export in any language
Start free trial
Cancel anytime.
FAQ

MO — frequently asked questions

  1. Based on our latest independent analysis, MO trades close to fair value. The current price is $68.1 versus a composite fair-value midpoint of $69.3 (range $56.3–$83.5), which implies roughly 1.7% upside to the midpoint.
Related coverage

Names readers of MO also follow

Same archetype: turnaround
Same sector: Consumer Staples