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 84,343 105,996 101,976 - -
Change - 6.32% 44.69% 19.56% 25.67% -3.79% - -
Enterprise Value (EV) 1 48,205 49,673 71,593 84,306 108,547 106,045 105,163 103,880
Change - 3.05% 44.13% 17.76% 28.75% -2.3% -0.83% -1.22%
P/E 42.3x 14.2x 24x 26.2x 22.5x 22.4x 17.8x 15.6x
PBR -19.5x -27.3x -36.5x -41.3x -47.8x -42.6x -52.2x -111x
PEG - 0x -2.3x 1.8x 0.5x 13.54x 0.7x 1.1x
Capitalization / Revenue 0.17x 0.18x 0.23x 0.23x 0.26x 0.24x 0.22x 0.21x
EV / Revenue 0.18x 0.18x 0.23x 0.23x 0.27x 0.25x 0.23x 0.21x
EV / EBITDA 9.14x 9.27x 13.5x 14x 15.7x 14.1x 12.9x 11.7x
EV / EBIT 9.94x 9.96x 14.6x 15x 16.8x 15.1x 13.7x 12.4x
EV / FCF 12.4x 10.8x 19.7x 16.1x 20.1x 22.4x 17.4x 15.6x
FCF Yield 8.09% 9.26% 5.07% 6.2% 4.98% 4.46% 5.74% 6.42%
Dividend per Share 2 1.83 2.09 2.4 2.75 3.17 3.641 3.684 4.446
Rate of return 0.6% 0.59% 0.45% 0.41% 0.37% 0.42% 0.42% 0.51%
EPS 2 7.23 25.03 22.39 25.72 38.38 39.02 49.06 56.15
Distribution rate 25.3% 8.35% 10.7% 10.7% 8.26% 9.33% 7.51% 7.92%
Net sales 1 263,966 276,711 308,951 359,051 403,430 431,849 462,413 496,946
EBITDA 1 5,276 5,357 5,287 6,028 6,918 7,527 8,174 8,872
EBIT 1 4,849 4,985 4,901 5,618 6,465 7,035 7,682 8,346
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 4,070 3,188 1,904
Reference price 2 306.13 356.05 536.85 672.99 865.36 874.65 874.65 874.65
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.42x0.25x14.09x0.42% 102B
22.03x0.21x12.4x0.93% 52.42B
33.84x2.54x22.92x1.79% 20.85B
10.48x0.19x4.37x2.88% 7.88B
12.68x0.9x7.44x3.13% 6.83B
9.37x1.77x5.59x3.65% 6.41B
5.36x0.08x2.36x5.53% 5.97B
24.58x1.12x14.13x3.12% 4.94B
12.9x - - 2.57% 3.79B
10.97x0.12x4.36x4.06% 3.72B
Average 16.46x 0.80x 9.74x 2.81% 21.48B
Weighted average by Cap. 21.50x 0.54x 13.20x 1.25%

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
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!