COR

NYSE

Cencora, Inc.

Health Care, Health Care Distributors

$320.46

close 7 Aug 2026

+10.24%

52-week change

$61.15B

market cap

$244.82

$377.54

52-week range

Expected price

$294.08 – $359.43

Current price

$320.46

Signal

Appears fairly valued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)23.79x

P/S (TTM)0.18x

P/B20.04x

EV/EBITDA (TTM)17.17x

FCF yield (TTM)6.64%

PEG (TTM, GAAP)—

Context

P/E, own 5-year average26.41x

P/E, sector median29.65x*

Price at 5-year median P/E$327.40*

Indicated dividend yield0.75%

Forward — analyst consensus

Forward P/E (FY2026)17.96x*

Forward P/E (FY2027)16.16x

Forward PEG1.62*

Consensus EPS FY2026 (14 analysts)$17.85

EPS growth (FY2026→FY2027)11.11%

Revenue growth (FY2026)4.88%

Street view

Price target (mean)$367.25*

Target upside14.60%

Ratings (buy / hold / sell)12 / 2 / 0

FY2026 EPS revisions, 30d (up / down)3 / 1

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

Dividend yield

period to 30 Jun 2026, filed 5 Aug 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

5Y CAGR +11.79%10Y CAGR -1.39%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$320.46

Cash & equivalents$2.82B

Total debt$11.72B

Shares outstanding190.83M

Result

DCF price per share$771.61

Current price$320.46

Margin of safety+140.78%

PV of years 1–10$49.32B

PV of terminal value$106.83B

Equity value$147.24B

Market-implied growth+1.51%

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$4.54B	$5.07B	$5.67B	$6.34B	$7.09B	$7.92B	$8.86B	$9.90B	$11.07B	$12.38B	$230.64B
PV	$4.20B	$4.35B	$4.50B	$4.66B	$4.82B	$4.99B	$5.17B	$5.35B	$5.54B	$5.73B	$106.83B

period to 30 Jun 2026, filed 5 Aug 2026, close 7 Aug 2026