investorscraft@gmail.com

Intrinsic ValueCencora (0HF3.L)

Previous Close£357.33
Intrinsic Value
Upside potential
Previous Close
£357.33

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Cencora operates as a global pharmaceutical sourcing and distribution leader, serving a diverse clientele including hospitals, retail pharmacies, and specialty healthcare providers. The company’s U.S. Healthcare Solutions segment dominates its revenue, offering pharmaceuticals, over-the-counter products, and specialized services like pharmacy management and clinical trial support. Its International Healthcare Solutions segment extends its reach into Europe, providing wholesale and logistics services, reinforcing its role as a critical link in the pharmaceutical supply chain. Cencora’s market position is strengthened by its comprehensive service portfolio, which includes data analytics, supply chain software, and commercialization support for biopharma manufacturers. The company’s rebranding from AmerisourceBergen to Cencora in 2023 reflects its evolving strategy to unify its global operations under a cohesive identity. With a focus on efficiency and scalability, Cencora is well-positioned to capitalize on growing demand for pharmaceutical distribution and value-added services amid an aging population and increasing healthcare expenditure worldwide.

Revenue Profitability And Efficiency

Cencora reported revenue of $293.96 billion for FY 2024, underscoring its scale in pharmaceutical distribution. Net income stood at $1.51 billion, with diluted EPS of $7.53, reflecting steady profitability. Operating cash flow was robust at $3.48 billion, though capital expenditures of $487 million indicate ongoing investments in infrastructure and technology to enhance operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its ability to generate substantial operating cash flow relative to net income, highlighting efficient working capital management. With a moderate beta of 0.6, Cencora demonstrates lower volatility compared to the broader market, appealing to risk-averse investors seeking stable returns in the healthcare sector.

Balance Sheet And Financial Health

Cencora maintains a solid balance sheet with $3.13 billion in cash and equivalents, providing liquidity against total debt of $4.39 billion. The manageable debt level, coupled with strong cash flow generation, supports financial flexibility for strategic acquisitions or shareholder returns.

Growth Trends And Dividend Policy

Cencora’s growth is driven by its expansive distribution network and value-added services, with dividends of $2.16 per share signaling a commitment to returning capital to shareholders. The company’s international expansion and focus on specialty pharmaceuticals position it for sustained growth in a fragmented market.

Valuation And Market Expectations

With a market cap of $56.79 billion, Cencora trades at a valuation reflective of its dominant industry position and stable cash flows. Investors likely price in continued margin stability and incremental growth from global pharmaceutical demand and operational efficiencies.

Strategic Advantages And Outlook

Cencora’s strategic advantages lie in its integrated supply chain solutions and deep industry relationships. The outlook remains positive, supported by tailwinds in healthcare demand and the company’s ability to adapt to regulatory and market dynamics. Its focus on technology and specialty services further differentiates it from traditional distributors.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount