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 94,360 - -
Change - 6.32% 44.69% 19.56% 25.67% -10.98% - -
Enterprise Value (EV) 1 48,205 49,673 71,593 84,306 108,547 99,160 98,907 97,335
Change - 3.05% 44.13% 17.76% 28.75% -8.65% -0.26% -1.59%
P/E 42.3x 14.2x 24x 26.2x 22.5x 19.1x 16.8x 14.6x
PBR -19.5x -27.3x -36.5x -41.3x -47.8x -45.4x -61.4x -228x
PEG - 0x -2.3x 1.8x 0.5x 1.9x 1.3x 1x
Capitalization / Revenue 0.17x 0.18x 0.23x 0.23x 0.26x 0.22x 0.2x 0.19x
EV / Revenue 0.18x 0.18x 0.23x 0.23x 0.27x 0.23x 0.21x 0.2x
EV / EBITDA 9.14x 9.27x 13.5x 14x 15.7x 13.2x 12.1x 11x
EV / EBIT 9.94x 9.96x 14.6x 15x 16.8x 14.1x 12.9x 11.8x
EV / FCF 12.4x 10.8x 19.7x 16.1x 20.1x 21.3x 16.4x 15x
FCF Yield 8.09% 9.26% 5.07% 6.2% 4.98% 4.69% 6.11% 6.67%
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% 0.41% 0.44% 0.51%
EPS 2 7.23 25.03 22.39 25.72 38.38 42.3 47.86 55.1
Distribution rate 25.3% 8.35% 10.7% 10.7% 8.26% 7.86% 7.42% 7.51%
Net sales 1 263,966 276,711 308,951 359,051 403,430 431,207 463,483 498,687
EBITDA 1 5,276 5,357 5,287 6,028 6,918 7,510 8,160 8,833
EBIT 1 4,849 4,985 4,901 5,618 6,465 7,038 7,661 8,253
Net income 1 1,114 3,560 3,002 3,295 4,762 4,926 5,413 6,022
Net Debt 1 2,347 916 1,046 -37 2,551 4,800 4,547 2,975
Reference price 2 306.13 356.05 536.85 672.99 865.36 805.96 805.96 805.96
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.($)
19.05x0.23x13.2x0.41% 94.36B
30.31x0.24x15.18x0.88% 55.23B
44.2x3.12x28.97x1.4% 22.56B
11.19x0.2x4.76x2.68% 8.01B
13.09x1.01x8.1x2.58% 7.6B
5.89x0.09x2.54x5.02% 6.66B
9.31x1.75x5.56x3.53% 6.25B
24.37x1.2x14.76x2.93% 5.36B
10.72x0.12x4.44x4.17% 3.68B
13.27x - - 2.58% 3.34B
Average 18.14x 0.88x 10.84x 2.62% 21.31B
Weighted average by Cap. 23.33x 0.63x 14.23x 1.2%

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