|
Market Closed -
NYSE
16:00:03 2026-08-12 EDT
|
5-day change | 1st Jan Change | ||
| 314.17 USD | -5.90% |
|
-0.96% | -6.98% |
| 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 |
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 | 59,952 | - | - |
| Change | - | 13.01% | 28.88% | 22.05% | 37.34% | -1.06% | - | - |
| Enterprise Value (EV) 1 | 28,957 | 30,363 | 38,343 | 45,373 | 63,897 | 67,636 | 69,389 | 70,843 |
| Change | - | 4.86% | 26.28% | 18.33% | 40.83% | 5.85% | 2.59% | 2.1% |
| P/E | 16.2x | 16.8x | 21.1x | 29.9x | 39.3x | 17.2x | 18.8x | 16.7x |
| 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 | 0.19x | 0.19x |
| EV / EBITDA | 9.73x | 8.55x | 10.4x | 11.1x | 13.5x | 12.4x | 12.2x | 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% | 5.97% |
| 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 | 337,219 | 356,034 | 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 | 4,788 | 5,121 | 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 | 314.17 | 314.17 | 314.17 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 17.2x | 0.2x | 12.44x | 0.76% | 59.95B | |
| 31.83x | 4.29x | 16.61x | 2.32% | 192B | |
| 20.57x | 3.56x | 12.52x | 3.28% | 116B | |
| 31.77x | 7.93x | 20.18x | 1.25% | 54.64B | |
| 37.93x | 3.42x | 11.71x | 2.14% | 50B | |
| 36.4x | 6.41x | 20.11x | -.--% | 34.26B | |
| 46.2x | 1.31x | 12.01x | 0.16% | 31.15B | |
| 41.08x | 7.2x | 25.83x | 0.26% | 24.79B | |
| 20.67x | 3.12x | 11.69x | 1.41% | 24.07B | |
| 25.65x | 3.86x | 13.45x | 1.12% | 23.07B | |
| Average | 30.93x | 4.13x | 15.66x | 1.27% | 61B | |
| Weighted average by Cap. | 29.43x | 4.03x | 15.36x | 1.83% |
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
