Company Valuation: McKesson Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 45,858 48,757 70,547 84,343 105,996 99,835 - -
Change - 6.32% 44.69% 19.56% 25.67% -5.81% - -
Enterprise Value (EV) 1 48,205 49,673 71,593 84,306 108,547 103,905 103,023 101,739
Change - 3.05% 44.13% 17.76% 28.75% -4.28% -0.85% -1.25%
P/E 42.3x 14.2x 24x 26.2x 22.5x 21.9x 17.5x 15.3x
PBR -19.5x -27.3x -36.5x -41.3x -47.8x -41.7x -51.1x -109x
PEG - 0x -2.3x 1.8x 0.5x 13.24x 0.7x 1.1x
Capitalization / Revenue 0.17x 0.18x 0.23x 0.23x 0.26x 0.23x 0.22x 0.2x
EV / Revenue 0.18x 0.18x 0.23x 0.23x 0.27x 0.24x 0.22x 0.2x
EV / EBITDA 9.14x 9.27x 13.5x 14x 15.7x 13.8x 12.6x 11.5x
EV / EBIT 9.94x 9.96x 14.6x 15x 16.8x 14.8x 13.4x 12.2x
EV / FCF 12.4x 10.8x 19.7x 16.1x 20.1x 22x 17.1x 15.3x
FCF Yield 8.09% 9.26% 5.07% 6.2% 4.98% 4.55% 5.86% 6.55%
Dividend per Share 2 1.83 2.09 2.4 2.75 3.17 3.641 3.684 4.446
Rate of return 0.6% 0.59% 0.45% 0.41% 0.37% 0.43% 0.43% 0.52%
EPS 2 7.23 25.03 22.39 25.72 38.38 39.02 49.06 56.15
Distribution rate 25.3% 8.35% 10.7% 10.7% 8.26% 9.33% 7.51% 7.92%
Net sales 1 263,966 276,711 308,951 359,051 403,430 431,842 462,177 496,452
EBITDA 1 5,276 5,357 5,287 6,028 6,918 7,506 8,157 8,842
EBIT 1 4,849 4,985 4,901 5,618 6,465 7,019 7,666 8,314
Net income 1 1,114 3,560 3,002 3,295 4,762 4,690 5,620 6,118
Net Debt 1 2,347 916 1,046 -37 2,551 4,070 3,188 1,904
Reference price 2 306.13 356.05 536.85 672.99 865.36 856.29 856.29 856.29
Nbr of stocks (in thousands) 149,798 136,939 131,408 125,326 122,487 116,590 - -
Announcement Date 5/5/22 A 5/8/23 A 5/7/24 A 5/8/25 A 5/7/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.21x0.24x14x0.42% 101B
21.53x0.2x12x0.95% 50.99B
34.1x2.56x23.09x1.77% 20.76B
10.56x0.19x4.4x2.86% 7.93B
12.66x0.9x7.43x3.14% 6.81B
10x1.87x5.94x3.43% 6.79B
5.32x0.08x2.35x5.57% 5.92B
24.86x1.14x14.27x3.08% 4.96B
14.03x - - 2.36% 4.11B
10.58x0.12x4.19x4.19% 3.6B
Average 16.58x 0.81x 9.74x 2.78% 21.29B
Weighted average by Cap. 21.32x 0.55x 13.08x 1.26%

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

  1. Stock Market
  2. Stocks
  3. MCK Stock
  4. Valuation McKesson Corporation