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 84,343 105,996 101,317 - -
Change - 6.32% 44.69% 19.56% 25.67% -4.41% - -
Enterprise Value (EV) 1 48,205 49,673 71,593 84,306 108,547 105,343 104,038 102,751
Change - 3.05% 44.13% 17.76% 28.75% -2.95% -1.24% -1.24%
P/E 42.3x 14.2x 24x 26.2x 22.5x 22.2x 17.7x 15.5x
PBR -19.5x -27.3x -36.5x -41.3x -47.8x -39.7x -51.9x -110x
PEG - 0x -2.3x 1.8x 0.5x 12.58x 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 0.22x 0.21x
EV / EBITDA 9.14x 9.27x 13.5x 14x 15.7x 14x 12.7x 11.5x
EV / EBIT 9.94x 9.96x 14.6x 15x 16.8x 14.9x 13.5x 12.3x
EV / FCF 12.4x 10.8x 19.7x 16.1x 20.1x 22.3x 17.4x 15.4x
FCF Yield 8.09% 9.26% 5.07% 6.2% 4.98% 4.49% 5.74% 6.49%
Dividend per Share 2 1.83 2.09 2.4 2.75 3.17 3.639 3.754 4.463
Rate of return 0.6% 0.59% 0.45% 0.41% 0.37% 0.42% 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% 9.32% 7.65% 7.95%
Net sales 1 263,966 276,711 308,951 359,051 403,430 431,923 462,502 496,323
EBITDA 1 5,276 5,357 5,287 6,028 6,918 7,539 8,189 8,907
EBIT 1 4,849 4,985 4,901 5,618 6,465 7,051 7,693 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 4,026 2,721 1,434
Reference price 2 306.13 356.05 536.85 672.99 865.36 869.00 869.00 869.00
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.($)
21.93x0.24x13.78x0.42% 99.88B
22.6x0.21x12.72x0.91% 53.78B
46.71x3.29x30.61x1.33% 24.2B
11.8x0.2x5.02x2.58% 8.32B
13.34x1.01x8.17x2.53% 7.69B
5.86x0.1x2.7x5.05% 6.66B
9.18x1.72x5.5x3.58% 6.23B
24.69x1.11x13.69x3.16% 4.96B
11x0.12x4.53x4.1% 3.76B
Average 18.57x 0.89x 10.75x 2.63% 23.94B
Weighted average by Cap. 23.19x 0.66x 14.12x 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. MCK Stock
  5. Valuation McKesson Corporation