What Is COR Fair Value?
Cencora (COR) fair value estimate using multiple valuation models, updated daily.
As of July 16, 2026, Cencora (COR) has a composite fair value estimate of $165.48 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $296.57, suggesting the stock is overvalued by 44.2%.
Data as of July 16, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$165.48
vs. current price of $296.57(-44.2%)
How Is COR Fair Value Calculated?
Four independent models estimate what COR is worth. Each uses different inputs and assumptions. The composite blends them by weight.
COR Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$184.00
-38.0%Overvalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$123.96
-58.2%Overvalued
Inputs used
COR Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$83.58
-71.8%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$200.90
-32.3%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $296.57 is 38.0% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $1.30B | $1.21B |
| Year 2 | $1.44B | $1.26B |
| Year 3 | $1.61B | $1.31B |
| Year 4 | $1.79B | $1.37B |
| Year 5 | $1.99B | $1.42B |
| Year 6 | $2.22B | $1.48B |
| Year 7 | $2.47B | $1.54B |
| Year 8 | $2.74B | $1.61B |
| Year 9 | $3.06B | $1.67B |
| Year 10 | $3.40B | $1.74B |
| Terminal Value | $78.87B | $40.40B |
What Are COR's Key Financial Metrics?
Earnings & Growth
Current Price
$296.57
EPS (TTM)
$12.81
Forward P/E
15.0
Profit Margin
0.8%
Cash & Balance Sheet
Free Cash Flow
-318.2M
EBITDA
5.3B
Book Value
$17.46
Total Debt
15.1B
What Do Analysts Say About COR?
Low
$285.00
Average
$353.50
High
$412.00
Upside
+19.2%
COR Fair Value FAQ
What is the fair value of COR?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), COR's estimated fair value is $165.48. The stock is currently trading at $296.57, which makes it overvalued by our analysis.
How is COR's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is COR overvalued or undervalued?
Based on our analysis, COR is overvalued. The current price of $296.57 is 44.2% above our estimated fair value of $165.48.
What do Wall Street analysts say about COR?
12 analysts cover Cencora with a consensus rating of "Buy." The average price target is $353.50, ranging from $285.00 to $412.00. This implies 19.2% upside from the current price.