Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
300.79 USD382.68 USD461.56 USD
-19.03%
382.68 USDCurrent price is 19% below the base model value.
C
HealthcareMedical DistributionUnited States
COR.US · Cencora, Inc.
NYQ · US · USD
Latest price309.85 USD
30D+12.74%
Vs. base value+118%
Research summary
COR.US latest organized financial period shows revenue grew +9.31% YoY and net income grew +2.99% YoY. Current price is about 310 USD, while the model base case is about 142 USD; the current price sits +118% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue321B USD
Net income2B USD
Free cash flow3B USD
Operating cash flow4B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:25
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price309.85 USD
Base value142.31 USD
Vs. base+118%
Price date2026/04/28
136.14 USD142.31 USD146.01 USD
+118%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
125.77 USD138.12 USD145.51 USD
+124%
138.12 USDCurrent price is 124.3% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth4.2%
Current price implies roughly 4.2% annualized FCF growth.
4.2%Current price implies roughly 4.2% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
146.50 USD146.50 USD146.50 USD
+111%
146.50 USDCurrent price is 111.5% above the base model value.
Updated: 2026/04/29 07:25
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/09/29 | Annual | 321B USD | 2B USD | 3B USD | 7.96 |
| 2024/09/29 | Annual | 294B USD | 2B USD | 3B USD | 7.53 |
| 2023/09/29 | Annual | 262B USD | 2B USD | 3B USD | 8.53 |
| 2022/09/29 | Annual | 239B USD | 2B USD | 2B USD | 8.04 |
| 2021/09/29 | Annual | - | - | - | - |
Ad placement