Cencora, Inc. (COR)
Wholesale-Drugs, Proprietaries & Druggists' Sundries · Consumer Discretionary · $31.0B
Intrinsic Value (Consensus)
$74.97
Current Price
$159.20
Margin of Safety
-52.9%
52.9% Above Intrinsic Value
Value: $75
Price: $159
Valuation Model Estimates
Current Price: $159.20
DCF (Discounted Cash Flow)
$273.07
Graham Number
$37.26
Earnings Power Value
$77.28
Relative Value (P/E)
$159.20
Dividend Discount Model
$26.15
Consensus Value
$74.97
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.7%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $7.96
- EPS (Forward)
- $8.41
- Book Value
- $7.75
- P/E Ratio
- 20.0
- Forward P/E
- 18.9
- PEG Ratio
- —
- ROE
- 103.1%
- Debt/Equity
- 508%
- Revenue Growth
- 9.3%
- Earnings Growth
- 5.7%
- Dividend Yield
- 0.8%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance