Definitive Analysis | Institutional-Grade Financial Research
Definitive Analysis
Get Full Access
See Pricing Start Free Trial

Altria Group, Inc. (MO)

Company Dividend Discount ModelIndustry: TobaccoSector: Consumer Defensive

Valuation Snapshot

Stable Growth$48.84 - $74.93$61.00
Multi-Stage$73.48 - $80.21$76.78
Blended Fair Value$68.89
Current Price$66.06
Upside4.29%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS2.44%5.81%4.064.023.913.823.733.603.212.852.672.48
YoY Growth--0.97%2.73%2.37%2.48%3.64%12.08%12.65%6.54%7.97%7.37%
Dividend Yield--6.76%9.29%8.76%7.31%7.28%9.30%5.56%4.57%3.74%3.95%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)8,869.00
(-) Cash Dividends Paid (M)8,385.00
(=) Cash Retained (M)484.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,773.801,108.63665.18
Cash Retained (M)484.00484.00484.00
(-) Cash Required (M)-1,773.80-1,108.63-665.18
(=) Excess Retained (M)-1,289.80-624.63-181.18
(/) Shares Outstanding (M)1,688.001,688.001,688.00
(=) Excess Retained per Share-0.76-0.37-0.11
LTM Dividend per Share4.974.974.97
(+) Excess Retained per Share-0.76-0.37-0.11
(=) Adjusted Dividend4.204.604.86
WACC / Discount Rate9.08%9.08%9.08%
Growth Rate0.44%1.44%2.44%
Fair Value$48.84$61.00$74.93
Upside / Downside-26.07%-7.65%13.42%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)8,869.008,996.339,125.499,256.509,389.409,524.209,809.92
Payout Ratio94.54%93.63%92.73%91.82%90.91%90.00%92.50%
Projected Dividends (M)8,385.008,423.658,461.678,499.058,535.768,571.789,074.18

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.08%9.08%9.08%
Growth Rate0.44%1.44%2.44%
Year 1 PV (M)7,646.327,722.457,798.58
Year 2 PV (M)6,972.057,111.587,252.49
Year 3 PV (M)6,356.636,548.406,743.99
Year 4 PV (M)5,794.976,029.236,270.53
Year 5 PV (M)5,282.405,550.675,829.72
PV of Terminal Value (M)91,973.8996,644.72101,503.43
Equity Value (M)124,026.26129,607.05135,398.73
Shares Outstanding (M)1,688.001,688.001,688.00
Fair Value$73.48$76.78$80.21
Upside / Downside11.23%16.23%21.42%

High-Yield Dividend Screener

« Prev Page 8 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ACICAmerican Coastal Insurance Corporation4.24%$0.4828.28%
NCDLNuveen Churchill Direct Lending Corp.4.24%$0.5730.88%
ESEversource Energy4.23%$2.8879.84%
ISBCInvestors Bancorp, Inc.4.21%$0.5844.24%
KMIKinder Morgan, Inc.4.21%$1.1795.05%
PWODPenns Woods Bancorp, Inc.4.17%$1.2545.44%
DDSDillard's, Inc.4.16%$26.5071.17%
RLIRLI Corp.4.16%$2.6067.96%
TFCTruist Financial Corporation4.16%$2.0753.19%
RMBIRichmond Mutual Bancorporation, Inc.4.15%$0.5854.33%
PRPermian Resources Corporation4.14%$0.6052.90%
RILYTB. Riley Financial, Inc. 6.00% Senior Notes Due 20284.13%$0.5856.91%
DGICADonegal Group Inc.4.12%$0.8028.85%
AUBNAuburn National Bancorporation, Inc.4.11%$1.0876.62%
FHBFirst Hawaiian, Inc.4.11%$1.0650.97%
PORPortland General Electric Company4.09%$1.9872.28%
NEWTLNewtek Business Services Corp.4.08%$1.0244.14%
NEWTGNewtekOne, Inc. 8.50% Fixed Rate Senior Notes due 20294.06%$1.0244.14%
NEWTZNewtek Business Services Corp. 5.50% Notes Due 20264.05%$1.0244.14%
LKQLKQ Corporation4.04%$1.2144.76%
NWENorthwestern Energy Group Inc4.04%$2.6274.07%
PXDPioneer Natural Resources Company4.00%$10.8054.25%
HAFCHanmi Financial Corporation3.99%$1.0744.22%
KSSKohl's Corporation3.99%$0.8550.52%
APAAPA Corporation3.98%$1.0124.12%
NWNNorthwest Natural Holding Company3.98%$1.8676.25%
HFWAHeritage Financial Corporation3.97%$0.9456.54%
WSBCWesBanco, Inc.3.97%$1.3265.39%
FULTFulton Financial Corporation3.96%$0.7739.22%
REYNReynolds Consumer Products Inc.3.96%$0.9163.16%
MSMMSC Industrial Direct Co., Inc.3.95%$3.3995.14%
RF-PFRegions Financial Corporation3.95%$1.0141.98%
NEWTINewtekOne, Inc. 8.00% Fixed Rate Senior Notes due 20283.94%$0.9942.24%
BOHBank of Hawaii Corporation3.93%$2.6958.42%
DCOMDime Community Bancshares, Inc.3.93%$1.1786.59%
OGEOGE Energy Corp.3.93%$1.6967.72%
ASIEXMultisector Income Fund - Investor Class3.92%$0.3596.64%
ESSEssex Property Trust, Inc.3.90%$10.0376.31%
WABCWestamerica Bancorporation3.90%$1.8639.32%
NJRNew Jersey Resources Corporation3.88%$1.7853.65%
XHRXenia Hotels & Resorts, Inc.3.88%$0.5693.99%
ARTNAArtesian Resources Corporation3.87%$1.2255.68%
FFBCFirst Financial Bancorp.3.87%$0.9738.17%
PNWPinnacle West Capital Corporation3.87%$3.4169.92%
UEUrban Edge Properties3.87%$0.7482.23%
NECBNortheast Community Bancorp, Inc.3.86%$0.8827.20%
SCSCXTouchstone Large Cap Focused Fund Class C3.86%$2.8037.43%
BBWIBath & Body Works, Inc.3.85%$0.8024.18%
BHBBar Harbor Bankshares3.85%$1.2054.11%
UGIUGI Corporation3.85%$1.4547.35%