CAH
Cardinal Health Inc
Price:  
165.40 
USD
Volume:  
2,598,100.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CAH Intrinsic Value

925.30 %
Upside

What is the intrinsic value of CAH?

As of 2025-06-20, the Intrinsic Value of Cardinal Health Inc (CAH) is 1,695.84 USD. This CAH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 165.40 USD, the upside of Cardinal Health Inc is 925.30%.

The range of the Intrinsic Value is 1,112.34 - 3,700.40 USD

Is CAH undervalued or overvalued?

Based on its market price of 165.40 USD and our intrinsic valuation, Cardinal Health Inc (CAH) is undervalued by 925.30%.

165.40 USD
Stock Price
1,695.84 USD
Intrinsic Value
Intrinsic Value Details

CAH Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 1,112.34 - 3,700.40 1,695.84 925.3%
DCF (Growth 10y) 1,528.66 - 4,779.60 2,265.03 1269.4%
DCF (EBITDA 5y) 568.17 - 912.73 738.24 346.3%
DCF (EBITDA 10y) 902.87 - 1,372.93 1,127.50 581.7%
Fair Value 32.64 - 32.64 32.64 -80.27%
P/E 119.59 - 255.68 189.11 14.3%
EV/EBITDA 60.45 - 305.48 184.70 11.7%
EPV 94.40 - 125.96 110.18 -33.4%
DDM - Stable 82.52 - 331.25 206.88 25.1%
DDM - Multi 860.06 - 2,610.95 1,285.28 677.1%

CAH Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 39,477.67
Beta 0.50
Outstanding shares (mil) 238.68
Enterprise Value (mil) 43,830.67
Market risk premium 4.60%
Cost of Equity 6.66%
Cost of Debt 4.28%
WACC 6.21%