Company Valuation: McKesson Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 45,858 48,757 70,547 84,343 105,996 88,464 - -
Change - 6.32% 44.69% 19.56% 25.67% -16.54% - -
Enterprise Value (EV) 1 48,205 49,673 71,593 84,306 108,547 93,264 93,011 91,439
Change - 3.05% 44.13% 17.76% 28.75% -14.08% -0.27% -1.69%
P/E 42.3x 14.2x 24x 26.2x 22.5x 17.9x 15.8x 13.7x
PBR -19.5x -27.3x -36.5x -41.3x -47.8x -42.5x -57.6x -213x
PEG - 0x -2.3x 1.8x 0.5x 1.8x 1.2x 0.9x
Capitalization / Revenue 0.17x 0.18x 0.23x 0.23x 0.26x 0.2x 0.19x 0.18x
EV / Revenue 0.18x 0.18x 0.23x 0.23x 0.27x 0.22x 0.2x 0.18x
EV / EBITDA 9.14x 9.27x 13.5x 14x 15.7x 12.4x 11.4x 10.3x
EV / EBIT 9.94x 9.96x 14.6x 15x 16.8x 13x 12x 10.9x
EV / FCF 12.4x 10.8x 19.7x 16.1x 20.1x 19.9x 15.3x 14x
FCF Yield 8.09% 9.26% 5.07% 6.2% 4.98% 5.03% 6.56% 7.17%
Dividend per Share 2 1.83 2.09 2.4 2.75 3.17 3.325 3.553 4.14
Rate of return 0.6% 0.59% 0.45% 0.41% 0.37% 0.44% 0.47% 0.55%
EPS 2 7.23 25.03 22.39 25.72 38.38 42.28 47.86 55.08
Distribution rate 25.3% 8.35% 10.7% 10.7% 8.26% 7.86% 7.42% 7.52%
Net sales 1 263,966 276,711 308,951 359,051 403,430 431,651 463,945 499,333
EBITDA 1 5,276 5,357 5,287 6,028 6,918 7,516 8,166 8,843
EBIT 1 4,849 4,985 4,901 5,618 6,465 7,168 7,722 8,360
Net income 1 1,114 3,560 3,002 3,295 4,762 4,926 5,424 6,050
Net Debt 1 2,347 916 1,046 -37 2,551 4,800 4,547 2,975
Reference price 2 306.13 356.05 536.85 672.99 865.36 755.60 755.60 755.60
Nbr of stocks (in thousands) 149,798 136,939 131,408 125,326 122,487 117,078 - -
Announcement Date 5/5/22 5/8/23 5/7/24 5/8/25 5/7/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.87x0.22x12.41x0.44% 88.46B
30.59x0.24x15.28x0.87% 55.64B
43.1x3.05x28.28x1.44% 21.88B
10.69x0.19x4.58x2.81% 7.66B
12.52x0.96x7.72x2.69% 7.26B
5.54x0.09x2.59x5.41% 6.33B
9.36x1.75x5.58x3.47% 6.26B
23.99x1.16x14.28x3.01% 5.2B
10.04x0.11x4.1x4.45% 3.44B
13.22x - - 2.44% 3.3B
Average 17.69x 0.86x 10.54x 2.7% 20.54B
Weighted average by Cap. 22.86x 0.62x 13.84x 1.24%

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

  1. Stock Market
  2. Stocks
  3. MCK Stock
  4. Valuation McKesson Corporation