|
Market Closed -
NYSE
16:00:03 2026-10-13 EDT
|
5-day change | 1st Jan Change | ||
| 330.11 USD | +1.55% |
|
+4.34% | -2.26% |
| 10-12 | Baird Adjusts Price Target on Cencora to $373 From $370 | MT |
| 10-07 | Leerink Partners Adjusts Price Target on Cencora to $388 From $380 | 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 | 62,030 | - | - |
| Change | - | 13.01% | 28.88% | 22.05% | 37.34% | 2.37% | - | - |
| Enterprise Value (EV) 1 | 28,957 | 30,363 | 38,343 | 45,373 | 63,897 | 69,721 | 71,467 | 72,921 |
| Change | - | 4.86% | 26.28% | 18.33% | 40.83% | 9.11% | 2.5% | 2.03% |
| P/E | 16.2x | 16.8x | 21.1x | 29.9x | 39.3x | 17.8x | 19x | 17.5x |
| PBR | 111x | 401x | 54.2x | 67.9x | 34.7x | 17.2x | 16.1x | 19.2x |
| PEG | - | 1.91x | 3.46x | -2.6x | 6.88x | 0x | -3.15x | 2.05x |
| Capitalization / Revenue | 0.12x | 0.12x | 0.14x | 0.15x | 0.19x | 0.18x | 0.18x | 0.17x |
| EV / Revenue | 0.14x | 0.13x | 0.15x | 0.15x | 0.2x | 0.21x | 0.2x | 0.2x |
| EV / EBITDA | 9.73x | 8.55x | 10.4x | 11.1x | 13.5x | 13x | 12.6x | 11.6x |
| EV / EBIT | 10.9x | 9.6x | 11.7x | 12.4x | 15.1x | 14.5x | 14x | 13.1x |
| EV / FCF | 13x | 13.8x | 11.1x | 15.1x | 19.9x | 23.7x | 19.3x | 18.3x |
| FCF Yield | 7.7% | 7.27% | 9.01% | 6.61% | 5.02% | 4.21% | 5.18% | 5.47% |
| 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% | 0.73% | 0.75% | 0.78% |
| EPS 2 | 7.39 | 8.04 | 8.53 | 7.53 | 7.96 | 18.23 | 17.13 | 18.59 |
| Distribution rate | 24.1% | 22.9% | 22.7% | 27.1% | 27.6% | 13% | 14.2% | 13.6% |
| Net sales 1 | 213,989 | 238,587 | 262,173 | 293,959 | 321,333 | 337,031 | 351,854 | 368,313 |
| EBITDA 1 | 2,977 | 3,553 | 3,702 | 4,080 | 4,721 | 5,370 | 5,693 | 6,274 |
| EBIT 1 | 2,648 | 3,163 | 3,289 | 3,648 | 4,223 | 4,802 | 5,116 | 5,582 |
| Net income 1 | 1,540 | 1,699 | 1,745 | 1,509 | 1,554 | 3,580 | 3,276 | 3,357 |
| 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 | 325.06 | 325.06 | 325.06 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.8x | 0.21x | 12.98x | 0.73% | 62.03B | |
| 29.81x | 3.99x | 15.41x | 2.52% | 176B | |
| 19.66x | 3.56x | 12.74x | 3.06% | 118B | |
| 22x | 4.32x | 15.07x | 1.27% | 108B | |
| 25.99x | 2.56x | 10.26x | 2.76% | 75.34B | |
| 30.51x | 7.58x | 19.51x | 1.31% | 52.8B | |
| 36.4x | 3.49x | 11.96x | 2.08% | 51.45B | |
| 35.48x | 8.82x | 24.71x | -.--% | 41.28B | |
| 48.26x | 1.32x | 12.25x | 0.2% | 31.37B | |
| 34.52x | 6.05x | 19x | -.--% | 32.42B | |
| Average | 30.04x | 4.19x | 15.39x | 1.39% | 74.89B | |
| Weighted average by Cap. | 27.50x | 3.97x | 14.81x | 1.84% |
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
