Loading...

Amerisourcebergen Corp (NYSE:ABC)

151.17 USD -1.37 USD ( -0.9% )
Watchlist Manager
Amerisourcebergen Corp Logo
Amerisourcebergen Corp
NYSE:ABC
Watchlist

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Aug 18, 2022.

Estimated DCF Value of one ABC stock is 357.53 USD. Compared to the current market price of 151.17 USD, the stock is Undervalued by 58%.

ABC DCF Value
Base Case
357.53 USD
Undervaluation 58%
DCF Value
Price
Worst Case
Base Case
Best Case
357.53
DCF Value
Worst Case
Base Case
Best Case
Amerisourcebergen Corp Competitors:
DCF Valuation
301015
Qingdao Baheal Medical Inc
PGC
Paragon Care Ltd
000963
Huadong Medicine Co Ltd
1298
Yunnan Energy International Co Ltd
CLS1
McKesson Europe AG
301060
Shanghai Labway Clinical Laboratory Co Ltd
401
Wanjia Group Holdings Ltd
CVET
Covetrus Inc

Valuation Settings

Available Valuations
DCF Valuation Models

You can view valuation models created by the Alpha Spread algorithm, as well as models created by other investors.

1 valuation model available
Alpha Spread
Updated on Aug 18, 2022
Default Valuation
Other investors haven't shared any valuation models for Amerisourcebergen Corp. There is only Alpha Spread valuation model.

Valuation Settings
Alpha Spread's Valuation Model

You can change any inputs, such as future revenue growth, margins, etc. using our Present Value Calculation block.

Discount Rate
8.06%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
8.06%
Terminal Growth
0%
Growth Period
5 Years
Reset
Save as My Model

DCF Value Calculation

Capital Structure
From Present Value to DCF Value

Present Value 74.9B USD
Equity Value 74.9B USD
/ Shares Outstanding 209M
ABC DCF Value 357.53 USD
Undervalued by 58%

To view the process of calculating the Present Value of Amerisourcebergen Corp' future free cash flow, see the Present Value Calculation block.

Present Value Calculation

Operating Model
Discounted Cash Flow Model

Rotate your device for better experience.

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Model Financials
Financials used in the DCF Model

Sensitivity Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Analyze the possible values of ABC stock DCF Value given various model inputs such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Similar Stocks

ABC Stock DCF Valuation FAQ

What is the DCF value of one ABC stock?

Estimated DCF Value of one ABC stock is 357.53 USD. Compared to the current market price of 151.17 USD, the stock is Undervalued by 58%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project Amerisourcebergen Corp's future free cash flow and discount it at a selected discount rate to calculate its Present Value (74.9B USD).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 357.53 USD per one ABC share.