|
Market Closed -
NYSE
00:00:03 03/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 336.36 USD | +1.63% |
|
+2.61% | -0.41% |
| 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 | 64,187 | - | - |
| Change | - | 13.01% | 28.88% | 22.05% | 37.34% | 5.93% | - | - |
| Enterprise Value (EV) 1 | 28,957 | 30,363 | 38,343 | 45,373 | 63,897 | 71,871 | 73,623 | 75,077 |
| Change | - | 4.86% | 26.28% | 18.33% | 40.83% | 12.48% | 2.44% | 1.97% |
| P/E | 16.2x | 16.8x | 21.1x | 29.9x | 39.3x | 18.4x | 20.1x | 17.8x |
| PBR | 111x | 401x | 54.2x | 67.9x | 34.7x | 17.8x | 16.6x | 19.9x |
| PEG | - | 1.91x | 3.46x | -2.6x | 6.88x | 0x | -2.39x | 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 | 13.4x | 13x | 12.2x |
| EV / EBIT | 10.9x | 9.6x | 11.7x | 12.4x | 15.1x | 15x | 14.4x | 13.7x |
| EV / FCF | 13x | 13.8x | 11.1x | 15.1x | 19.9x | 23.6x | 19.9x | 18.6x |
| FCF Yield | 7.7% | 7.27% | 9.01% | 6.61% | 5.02% | 4.24% | 5.01% | 5.38% |
| 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% | 0.71% | 0.73% | 0.76% |
| 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 | 336.36 | 336.36 | 336.36 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.42x | 0.21x | 13.39x | 0.71% | 64.19B | |
| 31.69x | 4.28x | 16.43x | 2.33% | 191B | |
| 19.8x | 3.57x | 12.75x | 3.17% | 118B | |
| 29.93x | 7.38x | 19.05x | 1.33% | 51.49B | |
| 36.14x | 3.47x | 11.9x | 2.09% | 51.08B | |
| 35.95x | 6.33x | 19.86x | -.--% | 33.85B | |
| 46.86x | 1.34x | 12.44x | 0.2% | 31.85B | |
| 39.96x | 7x | 25.11x | 0.26% | 24.11B | |
| 18.71x | 2.93x | 10.5x | 1.5% | 22.96B | |
| 24.81x | 3.74x | 13.14x | 1.16% | 22.46B | |
| Average | 30.23x | 4.02x | 15.46x | 1.28% | 61.11B | |
| Weighted average by Cap. | 28.84x | 3.91x | 15.22x | 1.82% |
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
