Valuation Cencora, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 07:05:15 28/09/2026 BST			After hours 21:00:01
266.80 ^EUR	-1.84%		267.20	+0.15%

09-25	Cencora, Inc. Announces Appointment of Robert E. Sanchez as Independent Director, Effective October 1, 2026	CI
09-25	Cencora Elects Ryder Systems' Robert Sanchez to Board	MT

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	24,820	28,048	36,148	44,117	60,593	58,569	-	-
Change	-	13.01%	28.88%	22.05%	37.34%	-3.34%	-	-
Enterprise Value (EV) ¹	28,957	30,363	38,343	45,373	63,897	66,259	68,005	69,459
Change	-	4.86%	26.28%	18.33%	40.83%	3.7%	2.64%	2.14%
P/E	16.2x	16.8x	21.1x	29.9x	39.3x	16.8x	18.3x	16.3x
PBR	111x	401x	54.2x	67.9x	34.7x	16.2x	15.2x	18.2x
PEG	-	1.91x	3.46x	-2.6x	6.88x	0x	-2.18x	1.3x
Capitalization / Revenue	0.12x	0.12x	0.14x	0.15x	0.19x	0.17x	0.17x	0.16x
EV / Revenue	0.14x	0.13x	0.15x	0.15x	0.2x	0.2x	0.19x	0.19x
EV / EBITDA	9.73x	8.55x	10.4x	11.1x	13.5x	12.3x	11.9x	10.8x
EV / EBIT	10.9x	9.6x	11.7x	12.4x	15.1x	13.8x	13.3x	12.2x
EV / FCF	13x	13.8x	11.1x	15.1x	19.9x	21.7x	19x	17.1x
FCF Yield	7.7%	7.27%	9.01%	6.61%	5.02%	4.6%	5.25%	5.85%
Dividend per Share ²	1.78	1.84	1.94	2.04	2.2	2.377	2.434	2.533
Rate of return	1.49%	1.36%	1.08%	0.91%	0.7%	0.77%	0.79%	0.83%
EPS ²	7.39	8.04	8.53	7.53	7.96	18.26	16.73	18.87
Distribution rate	24.1%	22.9%	22.7%	27.1%	27.6%	13%	14.6%	13.4%
Net sales ¹	213,989	238,587	262,173	293,959	321,333	337,014	352,971	373,186
EBITDA ¹	2,977	3,553	3,702	4,080	4,721	5,370	5,693	6,451
EBIT ¹	2,648	3,163	3,289	3,648	4,223	4,802	5,098	5,679
Net income ¹	1,540	1,699	1,745	1,509	1,554	3,580	2,845	3,164
Net Debt ¹	4,137	2,315	2,195	1,255	3,305	7,690	9,437	10,891
Reference price ²	119.45	135.33	179.97	225.08	312.53	306.92	306.92	306.92
Nbr of stocks (in thousands)	207,787	207,258	200,854	196,008	193,878	190,827	-	-
Announcement Date	04/11/21	03/11/22	02/11/23	06/11/24	05/11/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ABBOTT LABORATORIES	28.7x	3.97x	15.34x	2.54%	175B
MEDTRONIC PLC	18.75x	3.44x	12.31x	3.18%	113B
CENCORA, INC.	16.81x	0.2x	12.34x	0.77%	58.57B
BECTON, DICKINSON AND COMPANY	35.42x	3.42x	11.72x	2.13%	50.07B
HOYA CORPORATION	28.64x	7.07x	18.26x	1.4%	49.92B
DEXCOM, INC.	34.72x	6.1x	19.16x	-.--%	32.69B
MEDLINE INC.	45.51x	1.29x	11.97x	0.21%	30.44B
WEST PHARMACEUTICAL SERVICES, INC.	43.2x	7.58x	27.18x	0.24%	26.07B
SARTORIUS STEDIM BIOTECH	54.38x	7.25x	23.3x	0.39%	23.55B
Average	34.01x	4.48x	16.84x	1.21%	62.22B
Weighted average by Cap.	29.06x	3.98x	15.27x	1.87%