|
Market Closed -
NYSE
23:00:03 01/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 330.97 USD | +2.28% |
|
+0.89% | -2.01% |
| 08-28 | Walmart settles US government's opioid lawsuit, which sought billions, for $50 million | RE |
| 08-19 | RBC Initiates Cencora at Sector Perform With $330 Price Target | MT |
Company Valuation: Cencora, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 24,820 | 28,048 | 36,148 | 44,117 | 60,593 | 63,158 | - | - |
| Change | - | 13.01% | 28.88% | 22.05% | 37.34% | 4.23% | - | - |
| Enterprise Value (EV) 1 | 28,957 | 30,363 | 38,343 | 45,373 | 63,897 | 70,842 | 72,595 | 74,049 |
| Change | - | 4.86% | 26.28% | 18.33% | 40.83% | 10.87% | 2.47% | 2% |
| P/E | 16.2x | 16.8x | 21.1x | 29.9x | 39.3x | 18.1x | 19.8x | 17.5x |
| PBR | 111x | 401x | 54.2x | 67.9x | 34.7x | 17.5x | 16.4x | 19.6x |
| PEG | - | 1.91x | 3.46x | -2.6x | 6.88x | 0x | -2.36x | 1.4x |
| Capitalization / Revenue | 0.12x | 0.12x | 0.14x | 0.15x | 0.19x | 0.19x | 0.18x | 0.17x |
| EV / Revenue | 0.14x | 0.13x | 0.15x | 0.15x | 0.2x | 0.21x | 0.21x | 0.2x |
| EV / EBITDA | 9.73x | 8.55x | 10.4x | 11.1x | 13.5x | 13.2x | 12.8x | 12x |
| EV / EBIT | 10.9x | 9.6x | 11.7x | 12.4x | 15.1x | 14.8x | 14.2x | 13.5x |
| EV / FCF | 13x | 13.8x | 11.1x | 15.1x | 19.9x | 23.2x | 19.7x | 18.3x |
| FCF Yield | 7.7% | 7.27% | 9.01% | 6.61% | 5.02% | 4.3% | 5.08% | 5.46% |
| Dividend per Share 2 | 1.78 | 1.84 | 1.94 | 2.04 | 2.2 | 2.387 | 2.454 | 2.561 |
| Rate of return | 1.49% | 1.36% | 1.08% | 0.91% | 0.7% | 0.72% | 0.74% | 0.77% |
| EPS 2 | 7.39 | 8.04 | 8.53 | 7.53 | 7.96 | 18.26 | 16.73 | 18.87 |
| Distribution rate | 24.1% | 22.9% | 22.7% | 27.1% | 27.6% | 13.1% | 14.7% | 13.6% |
| Net sales 1 | 213,989 | 238,587 | 262,173 | 293,959 | 321,333 | 337,169 | 353,295 | 371,999 |
| EBITDA 1 | 2,977 | 3,553 | 3,702 | 4,080 | 4,721 | 5,369 | 5,682 | 6,176 |
| EBIT 1 | 2,648 | 3,163 | 3,289 | 3,648 | 4,223 | 4,796 | 5,097 | 5,473 |
| Net income 1 | 1,540 | 1,699 | 1,745 | 1,509 | 1,554 | 3,580 | 2,845 | 3,164 |
| Net Debt 1 | 4,137 | 2,315 | 2,195 | 1,255 | 3,305 | 7,684 | 9,437 | 10,891 |
| Reference price 2 | 119.45 | 135.33 | 179.97 | 225.08 | 312.53 | 330.97 | 330.97 | 330.97 |
| Nbr of stocks (in thousands) | 207,787 | 207,258 | 200,854 | 196,008 | 193,878 | 190,827 | - | - |
| Announcement Date | 11/4/21 A | 11/3/22 A | 11/2/23 A | 11/6/24 A | 11/5/25 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.72x | 0.21x | 12.93x | 0.74% | 63.16B | |
| 31.66x | 4.27x | 16.42x | 2.33% | 188B | |
| 20.41x | 3.54x | 12.48x | 3.28% | 118B | |
| 30.15x | 7.44x | 19.2x | 1.32% | 52.01B | |
| 36.25x | 3.48x | 11.93x | 2.09% | 50.97B | |
| 36.5x | 6.42x | 20.17x | -.--% | 34.02B | |
| 45.98x | 1.3x | 12.01x | 0.17% | 30.8B | |
| 39.78x | 6.96x | 24.99x | 0.26% | 23.83B | |
| 19.43x | 3x | 10.94x | 1.48% | 23.45B | |
| 25.05x | 3.77x | 13.26x | 1.14% | 22.39B | |
| Average | 30.29x | 4.04x | 15.43x | 1.28% | 60.69B | |
| Weighted average by Cap. | 28.88x | 3.92x | 15.15x | 1.84% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- COR Stock
- Valuation Cencora, Inc.
Select your edition
All financial news and data tailored to specific country editions
