As of 2025-01-22, the Intrinsic Value of Mckesson Corp (MCK) is
677.06 USD. This Mckesson valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 586.08 USD, the upside of Mckesson Corp is
15.50%.
The range of the Intrinsic Value is 492.35 - 1,109.37 USD
677.06 USD
Intrinsic Value
Mckesson Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
492.35 - 1,109.37 |
677.06 |
15.5% |
| DCF (Growth 10y) |
586.71 - 1,243.88 |
784.79 |
33.9% |
| DCF (EBITDA 5y) |
299.49 - 456.50 |
371.07 |
-36.7% |
| DCF (EBITDA 10y) |
407.97 - 591.64 |
489.83 |
-16.4% |
| Fair Value |
499.45 - 499.45 |
499.45 |
-14.78% |
| P/E |
273.71 - 439.12 |
347.17 |
-40.8% |
| EV/EBITDA |
209.26 - 426.96 |
304.35 |
-48.1% |
| EPV |
334.03 - 446.03 |
390.03 |
-33.5% |
| DDM - Stable |
201.09 - 594.76 |
397.92 |
-32.1% |
| DDM - Multi |
347.41 - 788.82 |
481.24 |
-17.9% |
Mckesson Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
74,396.99 |
| Beta |
0.99 |
| Outstanding shares (mil) |
126.94 |
| Enterprise Value (mil) |
77,631.99 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.99% |
| Cost of Debt |
4.25% |
| WACC |
6.75% |