Valuation Cencora, Inc. Sao Paulo

Stocks

Delayed Sao Paulo 09:41:01 2026-09-30 EDT			5-day change	1st Jan Change
775.73 ^BRL	-5.21%		-.--%	-18.34%

11-10	JPMorgan Adjusts Price Target on Cencora to $413 From $390	MT
11-05	Baird Adjusts Cencora Price Target to $405 From $375	MT

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	66,671	-	-
Change	-	13.01%	28.88%	22.05%	37.34%	10.03%	-	-
Enterprise Value (EV) ¹	28,957	30,363	38,343	45,373	63,897	74,090	70,384	69,178
Change	-	4.86%	26.28%	18.33%	40.83%	15.95%	-5%	-1.71%
P/E	16.2x	16.8x	21.1x	29.9x	39.3x	16.7x	20.8x	18.6x
PBR	111x	401x	54.2x	67.9x	34.7x	18.6x	12.6x	10.1x
PEG	-	1.91x	3.46x	-2.6x	6.88x	0x	-1.9x	1.6x
Capitalization / Revenue	0.12x	0.12x	0.14x	0.15x	0.19x	0.17x	0.19x	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	13.8x	12.3x	11.6x
EV / EBIT	10.9x	9.6x	11.7x	12.4x	15.1x	15.4x	13.9x	12.9x
EV / FCF	13x	13.8x	11.1x	15.1x	19.9x	25.4x	19.7x	18.7x
FCF Yield	7.7%	7.27%	9.01%	6.61%	5.02%	3.93%	5.06%	5.35%
Dividend per Share ²	1.78	1.84	1.94	2.04	2.2	2.377	2.475	2.524
Rate of return	1.49%	1.36%	1.08%	0.91%	0.7%	0.68%	0.71%	0.72%
EPS ²	7.39	8.04	8.53	7.53	7.96	17.95	16.8	18.77
Distribution rate	24.1%	22.9%	22.7%	27.1%	27.6%	12.6%	14.7%	13.4%
Net sales ¹	213,989	238,587	262,173	293,959	321,333	337,397	352,136	369,065
EBITDA ¹	2,977	3,553	3,702	4,080	4,721	5,384	5,706	5,948
EBIT ¹	2,648	3,163	3,289	3,648	4,223	4,813	5,063	5,356
Net income ¹	1,540	1,699	1,745	1,509	1,554	3,484	3,159	3,197
Net Debt ¹	4,137	2,315	2,195	1,255	3,305	7,418	3,713	2,507
Reference price ²	119.45	135.33	179.97	225.08	312.53	349.38	349.38	349.38
Nbr of stocks (in thousands)	207,787	207,258	200,854	196,008	193,878	190,827	-	-
Announcement Date	11/4/21	11/3/22	11/2/23	11/6/24	11/5/25	11/4/26	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ABBOTT LABORATORIES	35.48x	4.19x	15.73x	2.42%	186B
MEDTRONIC PLC	21.86x	3.71x	13.29x	2.81%	124B
STRYKER CORPORATION	26.94x	4.79x	16.44x	1.15%	119B
ESSILORLUXOTTICA	31.57x	3.04x	12.28x	2.26%	91.43B
CENCORA, INC.	18.53x	0.22x	13.79x	0.68%	66.67B
BECTON, DICKINSON AND COMPANY	43.97x	3.87x	13.18x	1.94%	58.76B
IDEXX LABORATORIES, INC.	46.33x	11.64x	32.65x	-.--%	54.99B
HOYA CORPORATION	28.86x	7.15x	18.14x	1.39%	49.93B
MEDLINE INC.	52.13x	1.44x	13.34x	-.--%	35.13B
Average	33.96x	4.45x	16.54x	1.41%	87B
Weighted average by Cap.	31.87x	4.30x	15.93x	1.74%