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 84,343 105,996 101,385 - -
Change - 6.32% 44.69% 19.56% 25.67% -4.35% - -
Enterprise Value (EV) 1 48,205 49,673 71,593 84,306 108,547 105,410 104,106 102,819
Change - 3.05% 44.13% 17.76% 28.75% -2.89% -1.24% -1.24%
P/E 42.3x 14.2x 24x 26.2x 22.5x 22.3x 17.7x 15.5x
PBR -19.5x -27.3x -36.5x -41.3x -47.8x -37.4x -66.3x -246x
PEG - 0x -2.3x 1.8x 0.5x 12.63x 0.7x 1.1x
Capitalization / Revenue 0.17x 0.18x 0.23x 0.23x 0.26x 0.23x 0.22x 0.2x
EV / Revenue 0.18x 0.18x 0.23x 0.23x 0.27x 0.24x 0.23x 0.21x
EV / EBITDA 9.14x 9.27x 13.5x 14x 15.7x 14x 12.7x 11.6x
EV / EBIT 9.94x 9.96x 14.6x 15x 16.8x 15x 13.6x 12.4x
EV / FCF 12.4x 10.8x 19.7x 16.1x 20.1x 22.4x 17.2x 15.4x
FCF Yield 8.09% 9.26% 5.07% 6.2% 4.98% 4.47% 5.82% 6.48%
Dividend per Share 2 1.83 2.09 2.4 2.75 3.17 3.607 3.726 4.41
Rate of return 0.6% 0.59% 0.45% 0.41% 0.37% 0.41% 0.43% 0.51%
EPS 2 7.23 25.03 22.39 25.72 38.38 39.06 49.08 56.15
Distribution rate 25.3% 8.35% 10.7% 10.7% 8.26% 9.23% 7.59% 7.85%
Net sales 1 263,966 276,711 308,951 359,051 403,430 431,788 462,527 495,636
EBITDA 1 5,276 5,357 5,287 6,028 6,918 7,505 8,172 8,872
EBIT 1 4,849 4,985 4,901 5,618 6,465 7,035 7,677 8,300
Net income 1 1,114 3,560 3,002 3,295 4,762 4,690 5,620 6,118
Net Debt 1 2,347 916 1,046 -37 2,551 4,026 2,721 1,434
Reference price 2 306.13 356.05 536.85 672.99 865.36 869.58 869.58 869.58
Nbr of stocks (in thousands) 149,798 136,939 131,408 125,326 122,487 116,590 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
22.26x0.24x14.05x0.42% 101B
33.28x0.24x15.22x0.87% 55.37B
46.71x3.29x30.57x1.33% 24.21B
11.75x0.2x5x2.59% 8.29B
13.08x0.99x8x2.58% 7.53B
5.94x0.1x2.73x4.98% 6.75B
9.09x1.71x5.45x3.62% 6.19B
24.02x1.14x14.34x3.11% 5.07B
10.78x0.12x4.42x4.19% 3.69B
13.54x - - 2.4% 3.68B
Average 19.05x 0.89x 11.09x 2.61% 22.22B
Weighted average by Cap. 25.81x 0.66x 14.88x 1.17%

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