McKesson Corporation
Bear Case (25th pct.)
1.5% vs price
Base Case (Median)
8.4% vs price
Bull Case (75th pct.)
44.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1498.47 | 76.3% | High (40%) |
| PE Comparable | $856.48 | 0.8% | Medium (25%) |
| Growth Trajectory DCF | $882.34 | 3.8% | Medium (20%) |
| EV/EBITDA | $580.66 | -31.7% | Medium (20%) |
| EV/FCF | $960.52 | 13.0% | Medium (20%) |
| Earnings Power Value | $1313.20 | 54.5% | Medium (50%) |
Based on 6 out of 8 methods, MCK appears undervalued at the current price of $850.06. The base case fair value of $921.43 implies 8.4% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.