Valuation Cencora, Inc. CBOE

Stocks

Market Closed - CBOE 15:59:50 2026-08-14 EDT			5-day change	1st Jan Change
314.06 ^USD	+1.44%		-4.61%	-8.15%

08-12	US Equity Markets End Mixed Amid Tech Stock Gains, Lower Inflation Data	MT
08-12	Cencora Says Certain Serviced Walgreens Volume Began Moving Outside Company; Reaffirms 2026 EPS Outlook	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	59,885	-	-
Change	-	13.01%	28.88%	22.05%	37.34%	-1.17%	-	-
Enterprise Value (EV) ¹	28,957	30,363	38,343	45,373	63,897	67,570	69,322	70,776
Change	-	4.86%	26.28%	18.33%	40.83%	5.75%	2.59%	2.1%
P/E	16.2x	16.8x	21.1x	29.9x	39.3x	17.2x	18.8x	16.6x
PBR	111x	401x	54.2x	67.9x	34.7x	16.6x	15.5x	18.6x
PEG	-	1.91x	3.46x	-2.6x	6.88x	0x	-2.24x	1.3x
Capitalization / Revenue	0.12x	0.12x	0.14x	0.15x	0.19x	0.18x	0.17x	0.16x
EV / Revenue	0.14x	0.13x	0.15x	0.15x	0.2x	0.2x	0.2x	0.19x
EV / EBITDA	9.73x	8.55x	10.4x	11.1x	13.5x	12.4x	12.1x	11.4x
EV / EBIT	10.9x	9.6x	11.7x	12.4x	15.1x	14.1x	13.6x	12.9x
EV / FCF	13x	13.8x	11.1x	15.1x	19.9x	22.2x	18.2x	16.7x
FCF Yield	7.7%	7.27%	9.01%	6.61%	5.02%	4.51%	5.5%	5.98%
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%	0.76%	0.78%	0.82%
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	337,121	355,252	377,311
EBITDA ¹	2,977	3,553	3,702	4,080	4,721	5,437	5,708	6,216
EBIT ¹	2,648	3,163	3,289	3,648	4,223	4,790	5,097	5,490
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	313.82	313.82	313.82
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	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ABBOTT LABORATORIES	31.91x	4.3x	16.65x	2.31%	193B
MEDTRONIC PLC	20.68x	3.58x	12.58x	3.26%	117B
CENCORA, INC.	17.18x	0.2x	12.43x	0.76%	59.89B
HOYA CORPORATION	32.51x	8.12x	20.71x	1.22%	56.01B
BECTON, DICKINSON AND COMPANY	35.34x	3.41x	11.7x	2.14%	49.96B
DEXCOM, INC.	35.98x	6.33x	19.87x	-.--%	33.87B
MEDLINE INC.	46.51x	1.32x	12.08x	0.16%	31.36B
TERUMO CORPORATION	20.88x	3.19x	11.7x	1.4%	24.77B
WEST PHARMACEUTICAL SERVICES, INC.	40.75x	7.14x	25.62x	0.26%	24.59B
Average	31.30x	4.18x	15.93x	1.28%	65.53B
Weighted average by Cap.	29.45x	4.06x	15.49x	1.85%