MCK · McKesson Corporation
$884.282026-05-17Sector: Healthcare; Industry: Medical - Distribution; Sub-Industry: Health Care Distributors
Intrinsic Value Range Comparison · Mulya.ai
Bull
$1191
+34.7% vs market
Base · active
$786
-11.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($631 · $1191) Analysts Range ($900 · $1085) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2022.Q3 | $238.2B | — | 1.5% | 30.8% | $2.4B | $300MM | $2.7B | 3.4% | — | 93.6% | $2.6B | $-36.69 | — |
| 2023.Q3 | $264.0B | 10.8% | 1.0% | 23.9% | $2.1B | $809MM | $2.9B | 5.7% | — | 100.3% | $1.5B | $9.01 | — |
| 2024.Q3 | $276.7B | 4.8% | 1.6% | 11.1% | $4.0B | −$1.1B | $2.8B | 5.6% | — | 214.6% | $2.2B | $28.78 | — |
| 2025.Q3 | $309.0B | 11.7% | 1.3% | 25.1% | $2.9B | −$2.6B | $320MM | 6.5% | — | 94.8% | $4.1B | $24.27 | — |
| 2026.Q3 | $398.0B | 28.8% | 1.3% | 18.6% | $4.2B | $2.0B | $6.2B | 6.1% | — | 126.5% | $2.6B | $35.08 | 21.2 |
| italics below = DCF projection · 10yr Rev CAGR: 6.7% |
| 2027.Q3 | $437.1B | +9.8% | 1.3% | 18.8% | $4.6B | −$502MM | $4.1B | 6.3% | $3.9B | 162.3% | $3.1B | $37.21 | 23.8 |
| 2028.Q3 | $472.9B | +8.2% | 1.3% | 18.9% | $4.8B | −$441MM | $4.4B | 6.5% | $3.9B | 146.4% | $3.5B | $39.16 | 22.6 |
| 2029.Q3 | $507.6B | +7.3% | 1.2% | 19.0% | $5.1B | −$410MM | $4.6B | 6.7% | $3.8B | 135.4% | $3.9B | $40.86 | 21.6 |
| 2030.Q3 | $544.9B | +7.3% | 1.2% | 19.2% | $5.3B | −$424MM | $4.8B | 7.0% | $3.8B | 127.0% | $4.4B | $42.60 | 20.8 |
| 2031.Q3 | $585.1B | +7.4% | 1.1% | 19.3% | $5.3B | −$440MM | $4.9B | 7.2% | $3.5B | 116.4% | $4.8B | $43.13 | 20.5 |
|
| Term. Yr+ | $792.5B | 4.1% | 1.1% | 20.0% | $7.2B | −$1.2B | $5.9B | 8.6% | $65.0B | 23.6% | — | — | — |
Active scenario IV: $786 (-11.2% vs market)