MCK · McKesson Corporation
$763.512026-07-21Sector: Healthcare; Industry: Medical - Distribution; Sub-Industry: Health Care Distributors
Intrinsic Value Range Comparison · Mulya.ai
Bull
$1311
+71.7% vs market
Base · active
$1046
+37.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($710 · $1311) Analysts Range ($875 · $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 |
|---|
| 2024.Q4 | $309.0B | — | 1.3% | 16.6% | $3.3B | −$341MM | $2.9B | 5.5% | — | 0.0% | −$630MM | $24.47 | — |
| 2025.Q3 | $359.1B | 16.2% | 1.2% | 25.1% | $3.3B | −$2.6B | $653MM | 6.5% | — | 191.2% | $4.1B | $26.85 | — |
| 2025.Q4 | $359.1B | 0.0% | 1.2% | 20.1% | $3.5B | $1.1B | $4.6B | 5.7% | — | 317.4% | −$1.9B | $26.85 | — |
| 2026.Q3 | $403.4B | 12.4% | 1.6% | 18.6% | $5.3B | $2.0B | $7.3B | 6.1% | — | 1433.1% | $2.6B | $38.81 | — |
| 2026.Q4 | $403.4B | 0.0% | 1.6% | 17.8% | $5.2B | −$2.2B | $3.0B | 5.5% | — | 338.0% | $514MM | $38.81 | 14.7 |
| italics below = DCF projection · 10yr Rev CAGR: 7.7% |
| 2027.Q4 | $432.9B | +7.3% | 1.6% | 18.0% | $5.6B | −$3.5B | $2.1B | 6.5% | $2.0B | 248.7% | $4.0B | $45.71 | 16.7 |
| 2028.Q4 | $464.0B | +7.2% | 1.7% | 18.2% | $6.4B | −$2.2B | $4.2B | 6.7% | $3.7B | 125.5% | $6.2B | $51.93 | 14.7 |
| 2029.Q4 | $501.6B | +8.1% | 1.8% | 18.4% | $7.3B | −$1.8B | $5.4B | 6.9% | $4.5B | 103.0% | $8.0B | $59.44 | 12.8 |
| 2030.Q4 | $530.6B | +5.8% | 1.9% | 18.7% | $8.4B | −$1.1B | $7.3B | 7.1% | $5.6B | 98.2% | $9.1B | $68.48 | 11.1 |
| 2031.Q4 | $595.9B | +12.3% | 1.9% | 18.9% | $9.4B | −$2.0B | $7.4B | 7.3% | $5.3B | 93.0% | $11.1B | $76.69 | 10.0 |
|
| Term. Yr+ | $884.5B | 4.1% | 1.3% | 20.0% | $9.4B | −$1.6B | $7.8B | 8.6% | $84.5B | 23.6% | — | — | — |
Active scenario IV: $1046 (+37.0% vs market)