Fair value (multi-method)
Four independent methods triangulate what COR is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$556.53
Method range
$57.58 – $556.53
median $352.04
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $556.53 | +85.15% |
| Exit multiple | $345.09 | +14.81% |
| Analyst target | $359.00 | +19.44% |
| Graham number | $57.58 | -80.84% |
- Forward DCF$556.53
- Exit multiple$345.09
- Analyst target$359.00
- Graham number$57.58
Stock price
$300.58
FCF / share (TTM)
$6.03
3Y FCF CAGR
11.3%
Fair value @ hist. growth
$245.05
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
14.0%
per year over your projection horizon
Margin of safety -22.7% vs hist-growth DCF
Historical 3Y CAGR
11.3%
Your model implies
14.0%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 11% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.6% | 9.9% | 8.7% | 7.2% | 5.5% | 3.5% |
| 6.6% | 13.0% | 12.0% | 10.9% | 9.6% | 8.2% |
| 7.6% | 15.7% | 14.9% | 14.0% | 12.9% | 11.8% |
| 8.6% | 18.2% | 17.5% | 16.7% | 15.8% | 14.9% |
| 9.6% | 20.5% | 19.8% | 19.2% | 18.4% | 17.7% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.05
Low vs growth
Net debt
$6.35B
Total debt − cash
Beta
0.58
Vs market benchmark
Frequently asked questions
Cencora (COR) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks
- Dividend Profile0.78% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History4 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.