The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$53.08Fair value$254.70Bull$326.04
FairClose
52-week traded range
52W low $252.7452W high $374.75
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Cencora closed at $321.57, 26.3% above the consensus fair value of $254.70 drawn from 8 valuation models.
Financial DNA score 41/100 — Average. P/E of 40.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$326.04
+1.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$53.08
-83.5%
√(22.5 × EPS × BVPS)
EPS=7.96, BVPS=15.73 · outside Graham range (P/E 40.4, P/B 20.4) — asset-light, treat as a rough floor
P/E Fair Value
$159.20
-50.5%
EPS × 20x (sector P/E)
EPS=7.96, Sector P/E=20x
Peter Lynch (PEG)
$165.81
-48.4%
EPS × Growth% (PEG = 1 is fair)
EPS=7.96, g=20.8%
EV/EBITDA
$322.31
+0.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.68B
Book Value (P/B)
$176.75
-45.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=15.73, ROE=50.9%, g=6%, r=10%
Reverse DCF
$321.57
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.6% | Historical: 20.8%
Margin of Safety
$134.58
-58.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=179.44, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.