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 1,05,996 1,12,745 - -
Change - 6.32% 44.69% 19.56% 25.67% 6.37% - -
Enterprise Value (EV) 1 48,205 49,673 71,593 84,306 1,08,547 1,16,343 1,15,933 1,14,649
Change - 3.05% 44.13% 17.76% 28.75% 7.18% -0.35% -1.11%
P/E 42.3x 14.2x 24x 26.2x 22.5x 24.6x 19.6x 17.1x
PBR -19.5x -27.3x -36.5x -41.3x -47.8x -41.1x -76.2x -318x
PEG - 0x -2.3x 1.8x 0.5x 14.58x 0.8x 1.2x
Capitalization / Revenue 0.17x 0.18x 0.23x 0.23x 0.26x 0.26x 0.24x 0.23x
EV / Revenue 0.18x 0.18x 0.23x 0.23x 0.27x 0.27x 0.25x 0.23x
EV / EBITDA 9.14x 9.27x 13.5x 14x 15.7x 15.5x 14.2x 12.8x
EV / EBIT 9.94x 9.96x 14.6x 15x 16.8x 16.6x 15.1x 13.8x
EV / FCF 12.4x 10.8x 19.7x 16.1x 20.1x 24.7x 19.1x 17.6x
FCF Yield 8.09% 9.26% 5.07% 6.2% 4.98% 4.04% 5.22% 5.69%
Dividend per Share 2 1.83 2.09 2.4 2.75 3.17 3.577 3.64 4.318
Rate of return 0.6% 0.59% 0.45% 0.41% 0.37% 0.37% 0.38% 0.45%
EPS 2 7.23 25.03 22.39 25.72 38.38 39.03 49.08 56.2
Distribution rate 25.3% 8.35% 10.7% 10.7% 8.26% 9.16% 7.42% 7.68%
Net sales 1 2,63,966 2,76,711 3,08,951 3,59,051 4,03,430 4,31,854 4,61,421 4,94,421
EBITDA 1 5,276 5,357 5,287 6,028 6,918 7,496 8,186 8,943
EBIT 1 4,849 4,985 4,901 5,618 6,465 6,989 7,690 8,317
Net income 1 1,114 3,560 3,002 3,295 4,762 4,868 5,704 6,263
Net Debt 1 2,347 916 1,046 -37 2,551 3,598 3,188 1,904
Reference price 2 306.13 356.05 536.85 672.99 865.36 960.56 960.56 960.56
Nbr of stocks (in thousands) 1,49,798 1,36,939 1,31,408 1,25,326 1,22,487 1,16,590 - -
Announcement Date 05/05/22 08/05/23 07/05/24 08/05/25 07/05/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.78x0.27x15.52x0.37% 11TCr
37.66x13.18x27.98x0.53% 1,14300Cr
39.33x6.61x18.6x1.99% 65TCr
37.45x8.4x17.37x2.4% 51TCr
21.46x5.22x12.98x2.51% 38TCr
103.38x5.8x24.86x2.4% 35TCr
21.99x5.69x13.69x2.94% 29TCr
22.31x4.51x12.87x1.96% 26TCr
28.42x7.28x13.03x2.25% 24TCr
-45.78x7.1x27.53x2.07% 20TCr
Average 29.10x 6.40x 18.44x 1.94% 41.4TCr
Weighted average by Cap. 34.99x 8.13x 20.35x 1.76%

Y-o-Y evolution of P/E

Valuation ratios - P/E - McKesson Corporation

Historical PBR trend

Valuation ratios - PBR - McKesson Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - McKesson Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - McKesson Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - McKesson Corporation
  1. Stock Market
  2. Stocks
  3. MCK Stock
  4. Valuation McKesson Corporation