MCK
Mckesson Corp
Price:  
560.73 
USD
Volume:  
512,343.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Mckesson Intrinsic Value

%
Upside

As of 2024-05-28, the Intrinsic Value of Mckesson Corp (MCK) is 632.08 USD. This Mckesson valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 560.73 USD, the upside of Mckesson Corp is %.

The range of the Intrinsic Value is 460.90 - 1,036.89 USD

560.73 USD
Stock Price
632.08 USD
Intrinsic Value
Intrinsic Value Details

Mckesson Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 460.90 - 1,036.89 632.08 12.7%
DCF (Growth 10y) 557.17 - 1,193.10 747.63 33.3%
DCF (EBITDA 5y) 292.73 - 383.57 327.43 -41.6%
DCF (EBITDA 10y) 405.73 - 535.95 457.55 -18.4%
Fair Value 577.35 - 577.35 577.35 2.96%
P/E 193.80 - 514.07 306.91 -45.3%
EV/EBITDA 226.42 - 364.36 277.74 -50.5%
EPV 322.22 - 439.25 380.74 -32.1%
DDM - Stable 216.24 - 646.70 431.47 -23.1%
DDM - Multi 294.32 - 686.62 412.31 -26.5%

Mckesson Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 72,889.29
Beta 0.04
Outstanding shares (mil) 129.99
Enterprise Value (mil) 73,935.29
Market risk premium 4.60%
Cost of Equity 7.34%
Cost of Debt 4.31%
WACC 7.08%