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)
$567.15
Method range
$57.58 – $567.15
median $369.04
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 | $567.15 | +106.21% |
| Exit multiple | $348.79 | +26.81% |
| Analyst target | $389.29 | +41.54% |
| Graham number | $57.58 | -79.07% |
- Forward DCF$567.15
- Exit multiple$348.79
- Analyst target$389.29
- Graham number$57.58
Stock price
$275.04
FCF / share (TTM)
$6.03
3Y FCF CAGR
11.3%
Fair value @ hist. growth
$249.70
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
12.6%
per year over your projection horizon
Margin of safety -10.1% vs hist-growth DCF
Historical 3Y CAGR
11.3%
Your model implies
12.6%
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% |
|---|---|---|---|---|---|
| 5.5% | 8.6% | 7.3% | 5.8% | 4.1% | 2.0% |
| 6.5% | 11.6% | 10.6% | 9.5% | 8.2% | 6.8% |
| 7.5% | 14.3% | 13.5% | 12.6% | 11.6% | 10.4% |
| 8.5% | 16.8% | 16.1% | 15.3% | 14.5% | 13.5% |
| 9.5% | 19.0% | 18.4% | 17.8% | 17.0% | 16.3% |
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
$6.4B
Total debt − cash
Beta
0.59
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