Valuation Cencora, Inc. Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 15:56:43 2026-10-01 EDT			5-day change	1st Jan Change
276.00 ^EUR	+3.95%		+1.06%	-3.51%

09-25	Cencora, Inc. Announces Appointment of Robert E. Sanchez as Independent Director, Effective October 1, 2026	CI
09-25	Cencora Elects Ryder Systems' Robert Sanchez to Board	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	57,296	-	-
Change	-	13.01%	28.88%	22.05%	37.34%	-5.44%	-	-
Enterprise Value (EV) ¹	28,957	30,363	38,343	45,373	63,897	64,986	66,732	68,186
Change	-	4.86%	26.28%	18.33%	40.83%	1.7%	2.69%	2.18%
P/E	16.2x	16.8x	21.1x	29.9x	39.3x	17x	18.5x	16.4x
PBR	111x	401x	54.2x	67.9x	34.7x	16.4x	15.3x	18.3x
PEG	-	1.91x	3.46x	-2.6x	6.88x	0x	-2.2x	1.3x
Capitalization / Revenue	0.12x	0.12x	0.14x	0.15x	0.19x	0.17x	0.16x	0.15x
EV / Revenue	0.14x	0.13x	0.15x	0.15x	0.2x	0.19x	0.19x	0.18x
EV / EBITDA	9.73x	8.55x	10.4x	11.1x	13.5x	12.1x	11.7x	10.6x
EV / EBIT	10.9x	9.6x	11.7x	12.4x	15.1x	13.5x	13.1x	12x
EV / FCF	13x	13.8x	11.1x	15.1x	19.9x	21.3x	18.7x	16.8x
FCF Yield	7.7%	7.27%	9.01%	6.61%	5.02%	4.69%	5.35%	5.96%
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%	0.77%	0.79%	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%	14.6%	13.4%
Net sales ¹	213,989	238,587	262,173	293,959	321,333	337,014	352,971	373,186
EBITDA ¹	2,977	3,553	3,702	4,080	4,721	5,370	5,693	6,451
EBIT ¹	2,648	3,163	3,289	3,648	4,223	4,802	5,098	5,679
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	7,690	9,437	10,891
Reference price ²	119.45	135.33	179.97	225.08	312.53	309.78	309.78	309.78
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	28x	3.88x	15.01x	2.6%	171B
MEDTRONIC PLC	18.25x	3.37x	12.03x	3.26%	110B
STRYKER CORPORATION	21.42x	4.21x	14.72x	1.31%	106B
ESSILORLUXOTTICA	25.75x	2.52x	10.21x	2.8%	75.99B
CENCORA, INC.	16.44x	0.19x	12.1x	0.79%	57.3B
BECTON, DICKINSON AND COMPANY	34.49x	3.36x	11.49x	2.19%	48.76B
HOYA CORPORATION	28.75x	7.1x	18.34x	1.39%	50.19B
IDEXX LABORATORIES, INC.	35.36x	8.79x	24.72x	-.--%	41.14B
DEXCOM, INC.	34.67x	6.08x	19.09x	-.--%	32.56B
Average	27.02x	4.39x	15.30x	1.59%	77B
Weighted average by Cap.	25.50x	3.99x	14.49x	1.99%