Quantora — Markets, Analysis & Valuation

Valuations are estimates only, produced by transparent models for education and research. This is not financial advice. Verify before trading.

Altria Group Inc — Valuation Dashboard

Download PDF report Company page

MARKET PRICE

68.95

DCF (FCFF)

49.25

-28.58% vs market

COMPARABLES

n/a

DIVIDEND (DDM)

n/a

ASSET-BASED

n/a

QUALITY SCORE

…

Implied values per model vs market — models disagree by design; each makes different assumptions. Estimates only.

Composite signal

Stretched (model)

Consumer Staples · sig-v0.1 · confidence 75/100

Value

Quality

Momentum

Low-vol

Composite 65 (92th percentile in Consumer Staples)

MOS

Value

Band

Trend

The model flags: MOS -42.5% vs 40% needed [fail] · relative value [pass] · composite 92 pct, band in [pass] · trend confirmed [pass]. Confidence 75/100.

Educational model classification — not a buy/sell recommendation, and not personalised. Verify before trading.

As of 2026-06-17 06:00 UTC.

Assumptions

Year-1 revenue growth %

Terminal growth %

Target operating margin %

Tax rate %

WACC override % (blank = CAPM)

Defaults derive from the company's statements; risk-free rate source: FRED:DGS10 (4.43 %). Any change is recorded as a user override in the audit trail.

Inputs from statements

Revenue (latest FY)	23.28B
Operating margin	42.5 %
Net debt	21.24B
Diluted shares	1.68B
Beta	1.00 (default)
Market price	68.95

Fundamentals as of 2025-12-31 · Source: DEMO

INTRINSIC VALUE / SHARE

49.25

MARKET PRICE

68.95

UPSIDE

-28.58%

MARGIN OF SAFETY

-40.0 %

Enterprise value 104.11B · Equity value 82.88B · WACC 8.37 % · Formula v1.0 · Audit run 5b03d16e

No beta available — defaulting to 1.0.

Bull/base/bear scenarios, sensitivity tables and the comparable / dividend / asset-based models require the Pro tier — the DCF summary above is included in Free. (Billing integration pending; tiers live in the subscriptions table.)