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 fair value $56–$84

By StockMarketAgent.AI team· supervised by
تحلیل شد: 2026-05-10به‌روزرسانی بعدی: 2026-08-10Methodology v2.5Review: automatedArchetype: Turnaround
View archive
قیمت
$68.12
▲ +1.14 (+1.67%)
ارزش منصفانه
$69
$56–$84
رتبه‌بندی
نگه‌داری
confidence 88/100
پتانسیل رشد
+1.7%
upside to fair value
حاشیه ایمنی
$58.87
MoS level · 15%
ارزش بازار
$113.8B
P/E fwd 11.6
منبع انگلیسیFA
منبع انگلیسی تا زمان ترجمه نمایش داده می‌شود
این گزارش هنوز ترجمه نشده است. پس از چند دقیقه، زمانی که صف ترجمه به‌روز شد، صفحه را تازه کنید.

§1 خلاصه اجرایی

  • 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 research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.

$68.12Price
Low $56.34
Mid $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 سناریوی نزولی

A rapid acceleration in smoking volume declines coupled with draconian FDA intervention could compress revenueRevenueRevenue is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions. below the break-even threshold for current dividend levels.

چگونگی شکست این تز

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
سیگنال‌های هشدار اولیه برای پایش
معیارفعلیآستانه فعال‌سازی
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 تاریخچه مالی

صورت سود و زیان — شش دوره اخیر
ردیفT−0T−1T−2T−3T−4نرخ رشد سالانه مرکب
دوره2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
درآمد$21.11B$20.69B$20.50B$20.44B$20.14B-1.2%
سود ناخالص$13.99B$14.25B$14.28B$14.37B$14.54B+1.0%
سود عملیاتی$11.56B$11.92B$11.55B$11.63B$12.04B+1.0%
سود خالص$2.48B$5.76B$8.13B$11.26B$6.95B+29.4%
EPS (رقیق‌شده)$3.19$4.57$6.54$4.12+6.6%
EBITDA$5.26B$8.74B$12.35B$15.07B$10.83B+19.8%
تحقیق و توسعه
هزینه‌های عمومی و فروش$2.43B$2.33B$2.74B$2.74B$2.51B+0.8%

امتیازات کیفیت

امتیاز Piotroski F
6 / 9
ترکیب کیفیت ۰–۹
امتیاز Altman Z
4.65
ریسک ورشکستگی (>۳ ایمن)
امتیاز Beneish M
-2.36
ریسک دستکاری سود
OCF / سود خالص
1.34×
>۱ نشان‌دهنده کیفیت بالای سود
دروازه کیفیت حسابداری
Pass
دروازه تعدیل‌شده بخشی
ROIC
37.6%
بازده سرمایه‌گذاری‌شده
بخش ۳

Numbers analysis

جریان نقدی

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

تخصیص سرمایه

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

مشترکان فردی — از §۴ به بعد11 بخش بیشتر

تحلیل کامل را بخوانید — 11 بخش بیشتر.

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

گزارش کامل برای هر نماد تحت پوشش
بایگانی ۲۴ ماه رتبه‌بندی
بریفینگ‌های فهرست مشاهده + هشدارهای تغییر رتبه
خروجی PDF + DOCX به هر زبان
شروع آزمایش رایگان
قابل لغو در هر زمان.
INTRINSIC VALUE FAQ

MO intrinsic value questions

  1. MO (MO)'s intrinsic value is triangulated from discounted earnings at two cost-of-equity levels (strict CAPM with raw beta, moderate with adjusted beta), with owner earnings used as a floor for high-growth names.
FAQ

MO — frequently asked questions

  1. Based on our latest 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