Cencora Inc
NYSE:COR

Watchlist Manager
Cencora Inc Logo
Cencora Inc
NYSE:COR
Watchlist
Price: 342.96 USD 0.36%
Market Cap: 66.5B USD

Intrinsic Value

The intrinsic value of one COR stock under the Base Case scenario is 538.35 USD. Compared to the current market price of 342.96 USD, Cencora Inc is Undervalued by 36%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

COR Intrinsic Value
538.35 USD
Undervaluation 36%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Cencora Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about COR?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is COR valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Cencora Inc.

Explain Valuation
Compare COR to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Cencora’s continued exposure to opioid litigation and settlement expenses could weigh heavily on its profitability and drain resources from growth initiatives, especially if settlement costs surpass current estimates.

Ongoing downward pricing pressure from major clients—especially large pharmacy chains with increasing negotiating leverage—could squeeze Cencora’s already slim distribution margins and hamper revenue growth.

Aggressive global expansion through acquisitions and the new brand identity might stretch management’s focus and capital, leading to integration challenges or suboptimal returns on recent investments.

Bull Theses

Cencora’s extensive distribution network and deep relationships with pharmaceutical manufacturers, including high-value specialty drug makers, position it to capture incremental demand as specialty pharmaceuticals gain market share.

The company’s shift toward offering value-added services, such as patient support and supply-chain consulting, enables higher-margin revenue streams and differentiates Cencora from pure-play distributors.

Cencora’s unified global branding and expansion strategy could strengthen its international positioning, open new markets for specialty distribution, and enhance the cross-selling of ancillary services across its worldwide footprint.

Show More Less
How do you feel about COR?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Cencora Inc

Current Assets 52.2B
Cash & Short-Term Investments 4.4B
Receivables 26.9B
Other Current Assets 21B
Non-Current Assets 24.4B
PP&E 2.5B
Intangibles 17.5B
Other Non-Current Assets 4.4B
Current Liabilities 57.8B
Accounts Payable 54.7B
Accrued Liabilities 3B
Other Current Liabilities 117.8m
Non-Current Liabilities 17.3B
Long-Term Debt 7.5B
Other Non-Current Liabilities 9.7B
Efficiency

Free Cash Flow Analysis
Cencora Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Cencora Inc

Revenue
321.3B USD
Cost of Revenue
-310B USD
Gross Profit
11.3B USD
Operating Expenses
-7.5B USD
Operating Income
3.7B USD
Other Expenses
-2.2B USD
Net Income
1.6B USD
Fundamental Scores

COR Profitability Score
Profitability Due Diligence

Cencora Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional ROE
Positive 3Y Average ROIC
Positive ROIC
56/100
Profitability
Score

Cencora Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

COR Solvency Score
Solvency Due Diligence

Cencora Inc's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Positive Net Debt
Long-Term Solvency
High Interest Coverage
51/100
Solvency
Score

Cencora Inc's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

COR Price Targets Summary
Cencora Inc

Wall Street analysts forecast COR stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for COR is 391.08 USD with a low forecast of 282 USD and a high forecast of 437.85 USD.

Lowest
Price Target
282 USD
18% Downside
Average
Price Target
391.08 USD
14% Upside
Highest
Price Target
437.85 USD
28% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for COR is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

COR Insider Trading
Buy and sell transactions by insiders

COR News

What is the Intrinsic Value of one COR stock?

The intrinsic value of one COR stock under the Base Case scenario is 538.35 USD.

Is COR stock undervalued or overvalued?

Compared to the current market price of 342.96 USD, Cencora Inc is Undervalued by 36%.

Back to Top