Back to MCK Overview
NYQ · Valuation Lab
MCK
McKesson Corporation
Last$877.23
Market cap—
EV/EBITDA16.2x
Intrinsic value
$192647722902.20
MoS +100.0% · Undervalued
Assuming 1.4% FCF margin and 6.0% Y1–5 growth.
Upside to price
EV (DCF)197.5B
Terminal share73%
Expected IV$267092884286.71
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 73% of EV
PV of stage FCFs54.2B
PV of terminal value143.3B
Enterprise value197.5B
Net cash / (debt)-4.8B
Equity value192.6B
Intrinsic value / share$192647722902.20
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 427.6B | 6B | 5.6B | 94.3% |
| Y2 | 453.3B | 6.3B | 5.6B | 89.0% |
| Y3 | 480.5B | 6.7B | 5.6B | 84.0% |
| Y4 | 509.3B | 7.1B | 5.6B | 79.2% |
| Y5 | 539.9B | 7.6B | 5.6B | 74.7% |
| Y6 | 556.1B | 7.8B | 5.5B | 70.5% |
| Y7 | 572.8B | 8B | 5.3B | 66.5% |
| Y8 | 589.9B | 8.3B | 5.2B | 62.7% |
| Y9 | 607.6B | 8.5B | 5B | 59.2% |
| Y10 | 625.9B | 8.8B | 4.9B | 55.8% |
| Terminal | — | — | 143.3B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.