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 99,523 - -
Change - 6.32% 44.69% 19.56% 25.67% -6.11% - -
Enterprise Value (EV) 1 48,205 49,673 71,593 84,306 108,547 104,358 104,176 103,002
Change - 3.05% 44.13% 17.76% 28.75% -3.86% -0.17% -1.13%
P/E 42.3x 14.2x 24x 26.2x 22.5x 20.1x 17.8x 15.5x
PBR -19.5x -27.3x -36.5x -41.3x -47.8x -41x -39.2x -53.7x
PEG - 0x -2.3x 1.8x 0.5x 2x 1.4x 1x
Capitalization / Revenue 0.17x 0.18x 0.23x 0.23x 0.26x 0.23x 0.21x 0.2x
EV / Revenue 0.18x 0.18x 0.23x 0.23x 0.27x 0.24x 0.22x 0.21x
EV / EBITDA 9.14x 9.27x 13.5x 14x 15.7x 13.9x 12.8x 11.7x
EV / EBIT 9.94x 9.96x 14.6x 15x 16.8x 14.8x 13.6x 12.5x
EV / FCF 12.4x 10.8x 19.7x 16.1x 20.1x 22.4x 17.2x 15.9x
FCF Yield 8.09% 9.26% 5.07% 6.2% 4.98% 4.46% 5.8% 6.29%
Dividend per Share 2 1.83 2.09 2.4 2.75 3.17 3.325 3.555 4.162
Rate of return 0.6% 0.59% 0.45% 0.41% 0.37% 0.39% 0.42% 0.49%
EPS 2 7.23 25.03 22.39 25.72 38.38 42.29 47.75 54.88
Distribution rate 25.3% 8.35% 10.7% 10.7% 8.26% 7.86% 7.44% 7.58%
Net sales 1 263,966 276,711 308,951 359,051 403,430 431,193 463,461 498,656
EBITDA 1 5,276 5,357 5,287 6,028 6,918 7,511 8,160 8,833
EBIT 1 4,849 4,985 4,901 5,618 6,465 7,038 7,661 8,253
Net income 1 1,114 3,560 3,002 3,295 4,762 4,926 5,403 6,001
Net Debt 1 2,347 916 1,046 -37 2,551 4,835 4,653 3,479
Reference price 2 306.13 356.05 536.85 672.99 865.36 850.06 850.06 850.06
Nbr of stocks (in thousands) 149,798 136,939 131,408 125,326 122,487 117,078 - -
Announcement Date 05/05/22 08/05/23 07/05/24 08/05/25 07/05/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.1x0.24x13.89x0.39% 99.52B
29.48x0.23x14.8x0.9% 53.72B
44.83x3.17x29.39x1.38% 23.01B
11.52x0.2x5.03x2.63% 8.19B
13.05x0.99x7.99x2.59% 7.47B
6.04x0.1x2.69x4.9% 6.83B
9.15x1.72x5.49x3.59% 6.14B
25.41x1.2x15.04x2.93% 5.31B
10.87x0.12x4.52x4.11% 3.74B
14.11x - - 2.3% 3.69B
Average 18.46x 0.89x 10.98x 2.57% 21.76B
Weighted average by Cap. 23.58x 0.64x 14.51x 1.17%

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