Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
162.26 USD233.02 USD308.38 USD
-13.24%
233.02 USDCurrent price is 13.2% below the base model value.
C
US
CAH.US · CARDINAL HEALTH INC
US · US
Latest price202.16 USD
30D-12.75%
Vs. base value+38%
Research summary
CAH.US latest organized financial period shows revenue declined -1.87% YoY and net income grew +83.22% YoY. Current price is about 202 USD, while the model base case is about 147 USD; the current price sits +38% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue223B USD
Net income2B USD
Free cash flow2B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:25
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price202.16 USD
Base value146.53 USD
Vs. base+38%
Price date2026/04/29
90.57 USD146.53 USD190.93 USD
+37.97%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
90.57 USD146.53 USD190.93 USD
+37.97%
146.53 USDCurrent price is 38% above the base model value.Adjusted reference: 177.83 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth8.6%
Current price implies roughly 8.6% annualized FCF growth.
8.6%Current price implies roughly 8.6% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
51.32 USD51.32 USD51.32 USD
+294%
51.32 USDCurrent price is 293.9% above the base model value.
Updated: 2026/04/29 15:25
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/06/30 | Restructuring charges | Restructuring | -70M USD | Medium |
| 2024/06/30 | Restructuring charges | Restructuring | -277M USD | Medium |
| 2023/06/30 | Restructuring charges | Restructuring | -225M USD | Medium |
| 2022/06/30 | Restructuring charges | Restructuring | -239M USD | Medium |
| 2021/06/30 | Restructuring charges | Restructuring | -270M USD | Medium |
| 2025/12/31 | Restructuring charges | Restructuring | -49M USD | Medium |
| 2025/09/30 | Restructuring charges | Restructuring | -16M USD | Medium |
| 2025/03/31 | Restructuring charges | Restructuring | -70M USD | Medium |
| 2024/12/31 | Restructuring charges | Restructuring | -66M USD | Medium |
| 2024/09/30 | Restructuring charges | Restructuring | -38M USD | Medium |
| 2024/03/31 | Restructuring charges | Restructuring | -251M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 13
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/06/30 | Annual | 223B USD | 2B USD | 2B USD | 2B USD | 6.45 | 6.74 |
| 2024/06/30 | Annual | 227B USD | 852M USD | 1B USD | 3B USD | 3.45 | 4.57 |
| 2023/06/30 | Annual | 205B USD | 261M USD | 486M USD | 2B USD | 1 | 1.86 |
| 2022/06/30 | Annual | 181B USD | -933M USD | -694M USD | 3B USD | -3.35 | -2.49 |
| 2021/06/30 | Annual | 162B USD | 611M USD | 881M USD | 2B USD | 2.08 | 3 |
Ad placement