What Is COR Fair Value?
Cencora (COR) fair value estimate using multiple valuation models, updated daily.
As of August 29, 2026, Cencora (COR) has a composite fair value estimate of $241.83 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $322.03, suggesting the stock is overvalued by 24.9%.
Data as of August 29, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$241.83
vs. current price of $322.03(-24.9%)
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 →
$371.86
+15.5%Undervalued
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 →
$123.85
-61.5%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 →
$80.18
-75.1%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.
$200.35
-37.8%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 $322.03 is 15.5% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $2.27B | $2.12B |
| Year 2 | $2.53B | $2.21B |
| Year 3 | $2.81B | $2.30B |
| Year 4 | $3.13B | $2.39B |
| Year 5 | $3.48B | $2.48B |
| Year 6 | $3.87B | $2.58B |
| Year 7 | $4.30B | $2.69B |
| Year 8 | $4.78B | $2.79B |
| Year 9 | $5.32B | $2.90B |
| Year 10 | $5.91B | $3.02B |
| Terminal Value | $136.30B | $69.64B |
What Are COR's Key Financial Metrics?
Earnings & Growth
Current Price
$322.03
EPS (TTM)
$13.49
Forward P/E
16.3
Profit Margin
0.8%
Cash & Balance Sheet
Free Cash Flow
2B
EBITDA
5.5B
Book Value
$15.99
Total Debt
14.5B
What Do Analysts Say About COR?
Low
$330.00
Average
$369.31
High
$430.00
Upside
+14.7%
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 $241.83. The stock is currently trading at $322.03, 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 $322.03 is 24.9% above our estimated fair value of $241.83.
What do Wall Street analysts say about COR?
13 analysts cover Cencora with a consensus rating of "Buy." The average price target is $369.31, ranging from $330.00 to $430.00. This implies 14.7% upside from the current price.