investorscraft@gmail.com

Intrinsic ValueCardinal Health, Inc. (0HTG.L)

Previous Close£213.10
Intrinsic Value
Upside potential
Previous Close
£213.10

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

Cardinal Health, Inc. is a global integrated healthcare services and products company, operating primarily in the U.S., Canada, Europe, and Asia. The company operates through two key segments: Pharmaceutical and Medical. The Pharmaceutical segment focuses on distributing branded and generic pharmaceuticals, specialty drugs, and over-the-counter products, while also offering value-added services like medication therapy management and nuclear pharmacy solutions. The Medical segment manufactures and distributes Cardinal Health-branded medical, surgical, and laboratory products, alongside providing supply chain solutions to healthcare providers. Cardinal Health holds a strong market position as a leading distributor and service provider in the healthcare sector, leveraging its extensive logistics network and deep relationships with manufacturers and providers. Its diversified revenue streams and focus on high-margin specialty pharmaceuticals and supply chain efficiencies reinforce its competitive edge in a fragmented but growing industry.

Revenue Profitability And Efficiency

Cardinal Health reported revenue of $226.8 billion for FY 2024, reflecting its scale as a major healthcare distributor. Net income stood at $852 million, with diluted EPS of $3.45, indicating moderate profitability in a low-margin industry. Operating cash flow was robust at $3.76 billion, supported by efficient working capital management, while capital expenditures of $511 million suggest disciplined reinvestment in operations.

Earnings Power And Capital Efficiency

The company demonstrates steady earnings power, with its Pharmaceutical segment driving the majority of revenue. Capital efficiency is evident in its ability to generate strong operating cash flows relative to net income, though the industry’s thin margins necessitate high volume to sustain profitability. The Medical segment contributes to diversification but operates with lower margins compared to pharmaceuticals.

Balance Sheet And Financial Health

Cardinal Health maintains a solid balance sheet with $5.13 billion in cash and equivalents against $5.09 billion in total debt, indicating a balanced leverage position. The company’s liquidity is sufficient to cover short-term obligations, and its moderate debt levels suggest prudent financial management in a capital-intensive industry.

Growth Trends And Dividend Policy

Revenue growth is likely tied to healthcare demand trends, including aging populations and specialty drug distribution. The company pays a dividend of $2.02 per share, reflecting a commitment to shareholder returns, though payout ratios remain sustainable given its cash flow generation. Future growth may hinge on expanding higher-margin services and international markets.

Valuation And Market Expectations

With a market capitalization of $36.3 billion and a beta of 0.67, Cardinal Health is viewed as a stable, low-volatility investment in the healthcare sector. The stock’s valuation reflects expectations of steady, albeit slow, growth, aligned with its role as a critical but low-margin distributor in the healthcare supply chain.

Strategic Advantages And Outlook

Cardinal Health benefits from its entrenched position in pharmaceutical distribution and its diversified medical products business. Strategic advantages include its extensive logistics network, long-term manufacturer contracts, and focus on high-growth specialty pharmaceuticals. The outlook remains stable, though competitive pressures and regulatory changes in healthcare could influence future performance.

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