Edwyn

Edwyn Search companies, tickers, CIKs…⌘K

MCKESSON CORP

MCKCIK 0000927653Healthcare

Compare:CAH ABBV HSIC PDCO ZTS CVS

Compare MCK

Intrinsic Value

MCK Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic Value

MCK Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for MCKESSON CORP, derived from annual filing data.

Read the DCF guide

DCF fair value

$616.65

Implied equity value $77B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$521.24 – $740.89

Bear

$521.24

Base

$616.65

Bull

$740.89

Model assumptions

Cash flow base

$5B

Basis

Operating cash flow less capex (firm-value proxy)

Growth

10.0%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$616.65Baseline

Growth +1 pt$744.98+$128.33

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for MCKESSON CORP, derived from annual filing data.

Read the DCF guide

DCF fair value

$616.65

Implied equity value $77B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$521.24 – $740.89

Bear

$521.24

Base

$616.65

Bull

$740.89

Model assumptions

Cash flow base

$5B

Basis

Operating cash flow less capex (firm-value proxy)

Growth

10.0%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$616.65Baseline

Growth +1 pt$744.98+$128.33

What the market is pricing in

Market expectations cannot be backed out until price, share count, cash-flow base, discount rate, terminal growth, and the EV-to-equity bridge are all available.
Growth anchor: Median of 3Y revenue CAGR, 5Y revenue CAGR, and 5Y free cash flow CAGR. Scenario-derived from +/-2 pts growth and +/-1 pt discount.
Net debt reduces equity value relative to firm value before the per-share target is calculated.

Intrinsic EV-to-equity bridge

Enterprise value

Discounted free cash flows

$79B

Less total debt

− $7B

Plus cash and equivalents

+ $4B

Equity value

After the bridge

$77B

Diluted shares

124,100,000

Fair value / share

$616.65