Valuation Cencora, Inc.

Stocks

Real-time Estimate Cboe BZX Other stock markets 15:59:06 2026-07-13 EDT			5-day change	1st Jan Change
306.48 ^USD	+1.00%		+2.61%	-9.30%

07-07	Evercore ISI Adjusts Price Target on Cencora to $330 From $300	MT
06-30	Cencora Pick of the Week at Smart Insider Following Chairman's Share Purchase	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	59,038	-	-
Change	-	13.01%	28.88%	22.05%	37.34%	-2.57%	-	-
Enterprise Value (EV) ¹	28,957	30,363	38,343	45,373	63,897	63,371	64,331	64,229
Change	-	4.86%	26.28%	18.33%	40.83%	-0.82%	1.51%	-0.16%
P/E	16.2x	16.8x	21.1x	29.9x	39.3x	16.9x	17.9x	16.1x
PBR	111x	401x	54.2x	67.9x	34.7x	13.6x	9.9x	7.55x
PEG	-	1.91x	3.46x	-2.6x	6.88x	0x	-3.04x	1.4x
Capitalization / Revenue	0.12x	0.12x	0.14x	0.15x	0.19x	0.18x	0.16x	0.16x
EV / Revenue	0.14x	0.13x	0.15x	0.15x	0.2x	0.19x	0.18x	0.17x
EV / EBITDA	9.73x	8.55x	10.4x	11.1x	13.5x	11.9x	11.2x	10.4x
EV / EBIT	10.9x	9.6x	11.7x	12.4x	15.1x	13.3x	12.5x	11.6x
EV / FCF	13x	13.8x	11.1x	15.1x	19.9x	19.9x	18.6x	15.4x
FCF Yield	7.7%	7.27%	9.01%	6.61%	5.02%	5.02%	5.37%	6.51%
Dividend per Share ²	1.78	1.84	1.94	2.04	2.2	2.371	2.444	2.559
Rate of return	1.49%	1.36%	1.08%	0.91%	0.7%	0.78%	0.81%	0.84%
EPS ²	7.39	8.04	8.53	7.53	7.96	17.97	16.91	18.88
Distribution rate	24.1%	22.9%	22.7%	27.1%	27.6%	13.2%	14.4%	13.6%
Net sales ¹	213,989	238,587	262,173	293,959	321,333	336,936	358,107	380,648
EBITDA ¹	2,977	3,553	3,702	4,080	4,721	5,314	5,741	6,196
EBIT ¹	2,648	3,163	3,289	3,648	4,223	4,766	5,157	5,545
Net income ¹	1,540	1,699	1,745	1,509	1,554	3,471	2,982	3,244
Net Debt ¹	4,137	2,315	2,195	1,255	3,305	4,333	5,293	5,192
Reference price ²	119.45	135.33	179.97	225.08	312.53	303.44	303.44	303.44
Nbr of stocks (in thousands)	207,787	207,258	200,854	196,008	193,878	194,561	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CENCORA, INC.	16.88x	0.19x	11.92x	0.78%	59.04B
ABBOTT LABORATORIES	23.23x	3.49x	13.07x	2.71%	164B
MEDTRONIC PLC	19.01x	3.31x	11.67x	3.53%	107B
HOYA CORPORATION	31.57x	7.65x	20x	1.27%	51.72B
BECTON, DICKINSON AND COMPANY	37.86x	3.01x	10.33x	2.53%	41.87B
MEDLINE INC.	39.35x	1.42x	12.52x	0.2%	34.7B
DEXCOM, INC.	30.62x	5.46x	17.4x	-.--%	28.93B
WEST PHARMACEUTICAL SERVICES, INC.	42.01x	7.28x	26.26x	0.25%	24.99B
STERIS PLC	23.76x	3.47x	12.49x	1.22%	21.05B
SARTORIUS STEDIM BIOTECH	46.6x	6.27x	20.14x	0.47%	20.39B
Average	31.09x	4.16x	15.58x	1.3%	55.37B
Weighted average by Cap.	26.75x	3.70x	14.14x	1.97%