|
Market Closed -
NYSE
00:00:03 17/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 340.92 USD | -0.14% |
|
+5.27% | +0.94% |
| 10-16 | UBS Adjusts Price Target on Cencora to $400 From $430, Keeps Buy Rating | MT |
| 10-12 | Baird Adjusts Price Target on Cencora to $373 From $370 | 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 | 65,057 | - | - |
| Change | - | 13.01% | 28.88% | 22.05% | 37.34% | 7.37% | - | - |
| Enterprise Value (EV) 1 | 28,957 | 30,363 | 38,343 | 45,373 | 63,897 | 72,494 | 71,003 | 70,322 |
| Change | - | 4.86% | 26.28% | 18.33% | 40.83% | 13.45% | -2.06% | -0.96% |
| P/E | 16.2x | 16.8x | 21.1x | 29.9x | 39.3x | 18.7x | 20.7x | 18.6x |
| PBR | 111x | 401x | 54.2x | 67.9x | 34.7x | 18.1x | 11.9x | 9.16x |
| PEG | - | 1.91x | 3.46x | -2.6x | 6.88x | 0x | -2.18x | 1.6x |
| Capitalization / Revenue | 0.12x | 0.12x | 0.14x | 0.15x | 0.19x | 0.19x | 0.18x | 0.18x |
| EV / Revenue | 0.14x | 0.13x | 0.15x | 0.15x | 0.2x | 0.22x | 0.2x | 0.19x |
| EV / EBITDA | 9.73x | 8.55x | 10.4x | 11.1x | 13.5x | 13.5x | 12.6x | 11.5x |
| EV / EBIT | 10.9x | 9.6x | 11.7x | 12.4x | 15.1x | 15.1x | 14x | 12.8x |
| EV / FCF | 13x | 13.8x | 11.1x | 15.1x | 19.9x | 24.7x | 19.9x | 17.3x |
| FCF Yield | 7.7% | 7.27% | 9.01% | 6.61% | 5.02% | 4.05% | 5.03% | 5.78% |
| Dividend per Share 2 | 1.78 | 1.84 | 1.94 | 2.04 | 2.2 | 2.377 | 2.434 | 2.533 |
| Rate of return | 1.49% | 1.36% | 1.08% | 0.91% | 0.7% | 0.7% | 0.71% | 0.74% |
| EPS 2 | 7.39 | 8.04 | 8.53 | 7.53 | 7.96 | 18.23 | 16.5 | 18.37 |
| Distribution rate | 24.1% | 22.9% | 22.7% | 27.1% | 27.6% | 13% | 14.8% | 13.8% |
| Net sales 1 | 213,989 | 238,587 | 262,173 | 293,959 | 321,333 | 337,031 | 351,682 | 367,260 |
| EBITDA 1 | 2,977 | 3,553 | 3,702 | 4,080 | 4,721 | 5,373 | 5,630 | 6,091 |
| EBIT 1 | 2,648 | 3,163 | 3,289 | 3,648 | 4,223 | 4,802 | 5,072 | 5,474 |
| 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 | 7,437 | 5,946 | 5,265 |
| Reference price 2 | 119.45 | 135.33 | 179.97 | 225.08 | 312.53 | 340.92 | 340.92 | 340.92 |
| Nbr of stocks (in thousands) | 207,787 | 207,258 | 200,854 | 196,008 | 193,878 | 190,827 | - | - |
| Announcement Date | 04/11/21 | 03/11/22 | 02/11/23 | 06/11/24 | 05/11/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.7x | 0.22x | 13.49x | 0.7% | 65.06B | |
| 30.95x | 4.09x | 15.82x | 2.45% | 181B | |
| 20.26x | 3.52x | 12.59x | 2.99% | 116B | |
| 22.98x | 4.5x | 15.69x | 1.22% | 113B | |
| 27.35x | 2.68x | 10.75x | 2.64% | 79.83B | |
| 31.17x | 7.75x | 19.98x | 1.28% | 54.35B | |
| 36.95x | 3.53x | 12.1x | 2.05% | 52.23B | |
| 37.95x | 9.42x | 26.36x | -.--% | 44.15B | |
| 34.57x | 6.06x | 19.03x | -.--% | 32.47B | |
| 38.54x | 3.13x | 11.66x | 0.56% | 32.12B | |
| Average | 29.94x | 4.49x | 15.75x | 1.39% | 77.07B | |
| Weighted average by Cap. | 28.06x | 4.16x | 15.20x | 1.79% |
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
