olivlawolivlaw

olivLaw · US equity research

Cencora, Inc. COR

Wholesale-Drugs, Proprietaries & Druggists' Sundries · SIC 5122 · Vertical: Wholesale-Drugs, Proprietaries & Druggists' Sundries (SIC 5122)

354.00USD+3.96% · 1 dayClose 04 Nov 2026

Cencora, Inc. (COR) is one of the largest global pharmaceutical sourcing and distribution companies, with revenue of 321.3 billion USD in fiscal 2025, up 9.3%. In the quarter ended June 30, 2026, revenue rose 5.1% to 84.8 billion USD, and the company announced the acquisition of American Oncology Network at an enterprise value of 2.4 billion USD.

The AI analysis may be outdated: new filings came after its sources (see the «AI analysis» section).

At the close of 04 Nov 2026, Cencora, Inc. (COR) stock was 354.00 USD (+3.96% on the day), with market capitalisation 67.6 bn USD, P/E 26.3 on diluted EPS of 13.47 USD over the last 12 months, dividend yield 0.66%, beta -0.02, 52-week range 252.74–374.75 USD. Latest reported quarter (Q3 2026): revenue of 84.8 bn USD (+5.1% YoY), net income of 763.5 m USD (+11.1% YoY), diluted EPS 3.94 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
67.6 bn USD
shares as of 31 Jul 2026
P/E (TTM)
26.3
Diluted EPS TTM 13.47 · TTM to 30 Jun 2026
E/P (TTM)
3.81%
TTM to 30 Jun 2026
Dividend yield
0.66%
DPS 12m 2.35
Beta (2y)
-0.02
Volatility (1y) 33%
52-week range
252.74374.75

Price history

Loading chart…

Technical reading

RSI (14)
71.2
overbought (≥ 70)
Bollinger (20, 2)
318.03 – 350.52
above the upper band · %B 1.11 · band width 9.7%
SMA 50 / 200
324.63 / 316.94
uptrend (price > SMA50 > SMA200)
MACD (12, 26, 9)
5.24 / 4.20
MACD above signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month+12.4%−1.1%+13.5 pp—
3 months+11.6%−0.5%+12.0 pp—
6 months+40.1%+4.4%+35.7 pp—
Year to date+4.8%+12.3%−7.5 pp—
1 year+2.7%+13.5%−10.8 pp+7.9%
3 years+81.4%+76.4%+5.0 pp−24.8%
5 years+177.5%+63.7%+113.8 pp—
Max drawdown (1y)
−32.6%
25 Nov 2025 → 06 May 2026
Max drawdown (5y)
−32.6%
25 Nov 2025 → 06 May 2026
Compound annual growth (5y)
+22.6%
S&P 500 +10.4%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q3 2026 · 30 Jun 2026

Revenue
84.8 bn USD
+5.1% YoY
Net income
763.5 m USD
+11.1% YoY
Diluted EPS
3.94
+11.9% YoY
net / operating
0.9% / 1.3%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Revenue79.1 bn81.5 bn75.5 bn80.7 bn83.7 bn85.9 bn78.4 bn84.8 bn
Cost of revenue76.6 bn78.9 bn72.4 bn77.8 bn80.8 bn82.9 bn74.8 bn81.1 bn
Gross profit2.5 bn2.6 bn3.1 bn2.9 bn3.0 bn3.1 bn3.6 bn3.6 bn
SG&A1.5 bn1.5 bn1.6 bn1.7 bn1.7 bn1.8 bn2.0 bn2.1 bn
Operating income126.6 m706.3 m1.0 bn867.7 m18.5 m760.4 m1.1 bn1.1 bn
Depreciation & amortisation—278.5 m259.8 m254.0 m258.8 m260.4 m249.3 m269.5 m
Pre-tax income125.2 m620.4 m928.7 m896.3 m-187.0 m708.6 m2.1 bn996.4 m
Income tax117.7 m126.7 m211.2 m206.5 m146.0 m142.5 m459.0 m219.7 m
Net income3.4 m488.6 m717.9 m687.4 m-339.7 m559.6 m1.6 bn763.5 m
Diluted EPS0.02 ≈2.503.683.52-1.74 ≈2.878.403.94
Operating cash flow1.0 bn-2.7 bn3.4 bn ≈109.2 m ≈3.1 bn-2.3 bn1.3 bn ≈2.7 bn ≈
Capex182.3 m105.9 m129.1 m ≈183.2 m ≈249.8 m119.4 m165.6 m ≈226.0 m ≈
Dividends paid100.9 m110.9 m111.2 m ≈107.5 m ≈107.5 m126.5 m117.5 m ≈116.6 m ≈
Share repurchases505.0 m385.4 m50.0 m ≈0 ≈71.0 k———

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Today's P/E sits at the 74 percentile of its own 39-quarter history (min 11.0, median 20.6, max 66.1; quarters with earnings only).

Fiscal years

Fiscal year20182019202020212022202320242025
Revenue167.9 bn179.6 bn189.9 bn214.0 bn238.6 bn262.2 bn294.0 bn321.3 bn
Revenue YoY+9.7%+6.9%+5.7%+12.7%+11.5%+9.9%+12.1%+9.3%
Net income1.7 bn855.4 m-3.4 bn1.5 bn1.7 bn1.7 bn1.5 bn1.6 bn
Net income YoY+355.0%−48.4%−498.5%unavailable+10.3%+2.7%−13.5%+3.0%
Diluted EPS7.534.04-16.657.398.048.537.537.96
Diluted EPS YoY+359.1%−46.3%−512.1%unavailable+8.8%+6.1%−11.7%+5.7%
net %1.0%0.5%-1.8%0.7%0.7%0.7%0.5%0.5%
Free cash flow1.1 bn2.0 bn1.8 bn2.2 bn2.2 bn3.5 bn3.0 bn3.2 bn

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2025 · 30 Sept 2025

Cash
4.4 bn USD
Financial debt
7.7 bn USD
Net debt
3.3 bn USD
Equity
1.7 bn USD
Total assets
76.6 bn USD
Debt / equity
4.38x
Current ratio
0.90x
ROE
122.7%
ROA
2.2%
FCF margin
1.0%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2023
262.2 bn
2024
294.0 bn
2025
321.3 bn

SEC (XBRL)· 25 Nov 2025verified

Cost of revenue
2023
253.2 bn
2024
284.0 bn
2025
309.9 bn

SEC (XBRL)· 25 Nov 2025verified

Gross profit
2023
9.0 bn
2024
9.9 bn
2025
11.5 bn

SEC (XBRL)· 25 Nov 2025verified

SG&A
2023
5.3 bn
2024
5.7 bn
2025
6.5 bn

SEC (XBRL)· 25 Nov 2025verified

Operating income
2023
2.3 bn
2024
2.2 bn
2025
2.6 bn

SEC (XBRL)· 25 Nov 2025verified

Depreciation & amortisation
2023
963.9 m
2024
1.1 bn
2025
1.1 bn

SEC (XBRL)· 25 Nov 2025verified

EBITDA
2023
3.3 bn ≈
2024
3.3 bn ≈
2025
3.7 bn ≈

SEC (XBRL)· 25 Nov 2025derived

Pre-tax income
2023
2.2 bn
2024
2.0 bn
2025
2.3 bn

SEC (XBRL)· 25 Nov 2025verified

Income tax
2023
428.3 m
2024
484.7 m
2025
690.5 m

SEC (XBRL)· 25 Nov 2025verified

Net income
2023
1.7 bn
2024
1.5 bn
2025
1.6 bn

SEC (XBRL)· 25 Nov 2025verified

Diluted EPS
2023
8.53
2024
7.53
2025
7.96

SEC (XBRL)· 25 Nov 2025verified

Weighted average diluted shares
2023
204.6 m
2024
200.3 m
2025
195.2 m

SEC (XBRL)· 25 Nov 2025verified

Dividend per share
2023
1.94
2024
2.04
2025
2.20

SEC (XBRL)· 25 Nov 2025verified

Balance sheet · USD

Cash
2023
2.6 bn
2024
3.1 bn
2025
4.4 bn

SEC (XBRL)· 25 Nov 2025verified

Receivables
2023
20.9 bn
2024
23.9 bn
2025
25.2 bn

SEC (XBRL)· 25 Nov 2025verified

Inventories
2023
17.5 bn
2024
19.0 bn
2025
20.5 bn

SEC (XBRL)· 25 Nov 2025verified

Current assets
2023
42.8 bn
2024
47.7 bn
2025
52.2 bn

SEC (XBRL)· 25 Nov 2025verified

Property, plant & equipment, net
2023
2.1 bn
2024
2.2 bn
2025
2.5 bn

SEC (XBRL)· 25 Nov 2025verified

Goodwill
2023
9.6 bn
2024
9.3 bn
2025
13.7 bn

SEC (XBRL)· 25 Nov 2025verified

Intangibles (excl. goodwill)
2023
4.4 bn
2024
4.0 bn
2025
3.8 bn

SEC (XBRL)· 25 Nov 2025verified

Total assets
2023
62.6 bn
2024
67.1 bn
2025
76.6 bn

SEC (XBRL)· 25 Nov 2025verified

Accounts payable
2023
45.8 bn
2024
50.9 bn
2025
54.7 bn

SEC (XBRL)· 25 Nov 2025verified

Short-term debt
2023
641.3 m
2024
576.3 m
2025
117.8 m

SEC (XBRL)· 25 Nov 2025verified

Long-term debt
2023
4.1 bn
2024
3.8 bn
2025
7.5 bn

SEC (XBRL)· 25 Nov 2025verified

Current liabilities
2023
48.8 bn
2024
54.3 bn
2025
57.8 bn

SEC (XBRL)· 25 Nov 2025verified

Equity
2023
666.3 m
2024
786.7 m
2025
1.7 bn

SEC (XBRL)· 25 Nov 2025verified

Cash flow · USD

Operating cash flow
2023
3.9 bn
2024
3.5 bn
2025
3.9 bn

SEC (XBRL)· 25 Nov 2025verified

Capex
2023
458.4 m
2024
487.2 m
2025
668.0 m

SEC (XBRL)· 25 Nov 2025verified

Free cash flow
2023
3.5 bn ≈
2024
3.0 bn ≈
2025
3.2 bn ≈

SEC (XBRL)· 25 Nov 2025derived

Investing cash flow
2023
-2.6 bn
2024
-618.1 m
2025
-5.0 bn

SEC (XBRL)· 25 Nov 2025verified

Financing cash flow
2023
-2.2 bn
2024
-2.3 bn
2025
2.2 bn

SEC (XBRL)· 25 Nov 2025verified

Dividends paid
2023
398.8 m
2024
416.2 m
2025
437.1 m

SEC (XBRL)· 25 Nov 2025verified

Share repurchases
2023
1.2 bn
2024
1.5 bn
2025
435.5 m

SEC (XBRL)· 25 Nov 2025verified

Computed indicators

Growth

Revenue growth (YoY)
9.3%
computed by olivLawFY 2025
Revenue CAGR 3Y
10.4%
computed by olivLawFY 2022 → FY 2025
Revenue CAGR 5Y
11.1%
computed by olivLawFY 2020 → FY 2025
EBIT growth (YoY)
20.8%
computed by olivLawFY 2025
Net income growth (YoY)
3.0%
computed by olivLawFY 2025
Net income CAGR 3Y
-2.9%
computed by olivLawFY 2022 → FY 2025
Net income CAGR 5Y
unavailable
the base of the ratio is not positive
EPS growth (YoY)
5.7%
computed by olivLawFY 2025
EPS CAGR 3Y
-0.3%
computed by olivLawFY 2022 → FY 2025
EPS CAGR 5Y
unavailable
the base of the ratio is not positive
FCF growth (YoY)
7.0%
computed by olivLawFY 2025

Profitability

Gross margin
4.0%
computed by olivLawTTM to 30 Jun 2026
EBITDA margin
1.2%
computed by olivLawTTM to 30 Jun 2026
EBIT margin
0.9%
computed by olivLawTTM to 30 Jun 2026
Net margin
0.8%
computed by olivLawTTM to 30 Jun 2026
FCF margin
1.2%
computed by olivLawTTM to 30 Jun 2026

Returns

ROE
104.3%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROA
3.3%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROIC
21.9%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROCE
12.4%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Payout ratio (EPS)
17.4%
computed by olivLawTTM to 30 Jun 2026
Payout ratio (FCF)
11.5%
computed by olivLawTTM to 30 Jun 2026

Balance sheet

Net debt
8.9 bn USD
computed by olivLawbalance sheet at 30 Jun 2026
Net debt / EBITDA
2.2x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Debt / equity
3.8x
computed by olivLawbalance sheet at 30 Jun 2026
Interest coverage
unavailable
input data missing

Liquidity

Current ratio
0.9x
computed by olivLawbalance sheet at 30 Jun 2026
Quick ratio
0.6x
computed by olivLawbalance sheet at 30 Jun 2026
Cash ratio
0.0x
computed by olivLawbalance sheet at 30 Jun 2026

Cash

Operating cash flow
4.8 bn USD
computed by olivLawTTM to 30 Jun 2026
Capital expenditure
760.8 m USD
computed by olivLawTTM to 30 Jun 2026
Free cash flow
4.1 bn USD
computed by olivLawTTM to 30 Jun 2026
FCF conversion
154.7%
computed by olivLawTTM to 30 Jun 2026
Cash conversion
118.2%
computed by olivLawTTM to 30 Jun 2026

Efficiency

Days sales outstanding
27 days
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Days inventory outstanding
24 days
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Days payables outstanding
60 days
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Cash conversion cycle
-9 days
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026

Market and valuation

Market capitalisation
67.6 bn USD
computed by olivLawbalance sheet at 30 Jun 2026
Enterprise value
76.5 bn USD
computed by olivLawbalance sheet at 30 Jun 2026
Market cap / net income TTM
25.7x
computed by olivLawTTM to 30 Jun 2026
P/E (TTM)
26.3x
computed by olivLawTTM to 30 Jun 2026
Earnings yield
3.8%
computed by olivLawTTM to 30 Jun 2026
P/B
22.1x
computed by olivLawbalance sheet at 30 Jun 2026
P/S
0.2x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
EV/EBITDA
18.7x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
EV/EBIT
25.1x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
EV/Sales
0.2x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
P/FCF
16.6x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
FCF yield
6.0%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Dividend yield
0.7%
computed by olivLawTTM to 30 Jun 2026
Shareholder yield (distributions)
1.3%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026

1 indicators that do not apply to the sector.

Valuation

olivLaw classification

Neutral profile

Score: 51 / 100

A scoring methodology on indicators and valuation, not investment advice.

Closing price

354.00 USD

04 Nov 2026Source: olivLaw, closing series

Market cap: 67.6 bn USD

Key indicators

Market capitalisation
67.6 bn USD
computed by olivLawbalance sheet at 30 Jun 2026
P/E (TTM)
26.3x
computed by olivLawTTM to 30 Jun 2026
P/B
22.1x
computed by olivLawbalance sheet at 30 Jun 2026
EV/EBITDA
18.7x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROE
104.3%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Net margin
0.8%
computed by olivLawTTM to 30 Jun 2026
Revenue growth (YoY)
9.3%
computed by olivLawFY 2025
Dividend yield
0.7%
computed by olivLawTTM to 30 Jun 2026

Coverage and freshness

33/37 reporting lines present
Latest full fiscal year: 2025
Latest reported period: 30 Jun 2026
Latest balance sheet date: 30 Jun 2026
Share count (cover of the latest filing), as of: 31 Jul 2026
Source: SEC (XBRL)published 05 Aug 2026
verified 3072derived 185

Score by group

  • Valuation28
  • Returns51
  • Quality93
  • Balance sheet40
  • Growth43

Estimated value range

Low
167.32
USD per share
Mid
284.79
USD per share
High
369.78
USD per share
Price: 354.00 USD
The price is within the range
Potential to the central value: -19.6% (value / price − 1)
Margin of safety: -24.3% (1 − price / value)
Agreement between methods: low · 2 methods used · 1 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 88.11 – 429.34 USD.

Methods computed but outside the aggregate range: Dividend discount (DDM) (a small share of earnings is paid as dividends (capital returns through buybacks): the dividend model does not describe the value and stays outside the aggregate).

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)unavailable · input data missing
  • Peers: EV/EBITDA88.11 – 310.22 (Mid 198.93)
    4 companies used · median multiple 11.5x · quartiles 6.3x – 16.7x
    CAH, HLF, MCK, NUS
  • Peers: P/E246.52 – 429.34 (Mid 370.64)
    3 companies used · median multiple 27.5x · quartiles 18.3x – 31.9x
    CAH, HLF, MCK
  • Dividend discount (DDM)outside the aggregate28.91 – 38.88 (Mid 33.16)
    a small share of earnings is paid as dividends (capital returns through buybacks): the dividend model does not describe the value and stays outside the aggregate
Multiple comparisons use the SIC vertical: Wholesale-Drugs, Proprietaries & Druggists' Sundries (SIC 5122)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Neutral profile · Score 51/100

FactorValueScoreWeight used
ROIC · Quality21.9%100 (on a fixed band)11%
Net margin · Quality0.8%75 (vs peers)7%
FCF conversion · Quality154.7%100 (on a fixed band)7%
Revenue CAGR 3Y · Growth10.4%87 (on a fixed band)9%
EPS CAGR 3Y · Growth-0.3%0 (on a fixed band)9%
Net debt / EBITDA · Balance sheet2.2x52 (on a fixed band)11%
Interest coverage · Balance sheetunavailableunavailable—
Current ratio · Balance sheet0.9x11 (on a fixed band)4%
P/E (TTM) · Valuation26.3x17 (on a fixed band)11%
EV/EBITDA · Valuation18.7x0 (on a fixed band)11%
FCF yield · Valuation6.0%75 (on a fixed band)9%
Shareholder yield (distributions) · Returns1.3%19 (on a fixed band)7%
Payout ratio (FCF) · Returns11.5%100 (on a fixed band)4%

Factors without a value were dropped; the remaining weights were renormalised.

Score groups

  • Balance sheet40/100 · 2/3 factors with a value
  • Growth43/100 · 2/2 factors with a value
  • Quality93/100 · 3/3 factors with a value
  • Returns51/100 · 2/2 factors with a value
  • Valuation28/100 · 3/3 factors with a value

Memo

CENCORA, INC. (COR). Latest full fiscal year: 2025; data up to 2026-06-30.

Figures computed from the financial statements: revenue 321.3 bn USD in 2025; YoY growth 9.3%; net margin 0.8%; ROE 104.3%; net debt/EBITDA 2.2x.

The estimated value range is 167.32–369.78 USD per share (median of 2 methods, agreement: low); assumptions are illustrative. Against the central value of 284.79 USD, the price of 354.00 USD leaves a potential of -19.6% (value / price − 1) and a margin of safety of -24.3% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 51/100, methodological classification: neutral profile (score, margin of safety and method agreement together; not a judgement of the right price). Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • ROIC: 21.9%
  • Net margin: 0.8%
  • FCF conversion: 154.7%
  • Revenue CAGR 3Y: 10.4%
  • FCF yield: 6.0%
  • Payout ratio (FCF): 11.5%

What contradicts it

  • EPS CAGR 3Y: -0.3%
  • Current ratio: 0.9x
  • P/E (TTM): 26.3x
  • EV/EBITDA: 18.7x
  • Shareholder yield (distributions): 1.3%
  • The valuation methods diverge

Not assessed (insufficient data or a ratio without meaning): Interest coverage.

Versus the vertical median

Wholesale-Drugs, Proprietaries & Druggists' Sundries (SIC 5122) · same industry (4-digit SIC) · compared with 8 companies

The size band was not applied: too few companies would have remained; the vertical includes much smaller or larger companies.

Multiples and returns vs the median

P/E
26.3x
vertical median 27.5x
at median
EV/EBITDA
18.7x
vertical median 11.5x
above median (+63.1%)
P/S
0.2x
vertical median 0.4x
below median (−46.0%)
P/B
22.1x
vertical median 2.9x
above median (+659.2%)
ROE
104.3%
vertical median -60.7%
above median
Net margin
0.8%
vertical median -7.9%
above median
EBIT margin
0.9%
vertical median -0.8%
above median
Revenue YoY
9.3%
vertical median 13.3%
below median (−30.0%)
Net debt/EBITDA
2.2x
vertical median 0.6x
above median (+296.6%)
Dividend yield
0.7%
vertical median 0.8%
below median (−14.8%)

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
MCKMcKESSON CORPORATION123.5 bn27.5—1.1%+12.4%+21% / +127%
CORCencora, Inc.67.6 bn26.3104.3%0.8%+9.3%+3% / +81%
CAHCardinal Health, Inc.60.9 bn36.2—0.7%+14.2%+23% / +145%
HLFHerbalife Ltd.1.6 bn9.1—3.4%+0.9%+20% / +19%
NUSNu Skin Enterprises, Inc.242.9 m—-32.5%-15.7%−14.3%−50% / −71%
COSMCosmos Health Inc.33.0 m—-104.0%-33.1%+19.9%−49% / −69%
HKPDCellyan Biotechnology Co., Ltd30.2 m—-0.6%-0.1%+21.7%+87% / unavailable
ESYNHwh International Inc.11.6 m—-88.9%-680.0%−30.8%−4% / −97%
MEDSDataMeds AI, Inc.4.6 m——-1,100.3%+28.7%−95% / unavailable

1- and 3-year price returns: for COR from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
226.40
Total return -35% · Per year -35%
399.17
Total return 14% · Per year 14%
599.79
Total return 70% · Per year 70%
3 years
246.71
Total return -29% · Per year -11%
486.82
Total return 40% · Per year 12%
799.22
Total return 129% · Per year 32%
5 years
268.85
Total return -21% · Per year -5%
593.71
Total return 72% · Per year 11%
1,064.97
Total return 207% · Per year 25%
What moves the 3-year price the most
  • Exit P/E± 121.70
  • Net margin± 85.19
  • Annual revenue growth± 66.17
  • Annual dilution± 7.16

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 21 Oct 2026; since then the company filed 8-K (04 Nov 2026 · results).

In brief

Cencora, Inc. (COR) is one of the largest global pharmaceutical sourcing and distribution companies, with revenue of 321.3 billion USD in fiscal 2025, up 9.3% 1. In the quarter ended June 30, 2026, revenue rose 5.1% to 84.8 billion USD 2, and the company announced the acquisition of American Oncology Network at an enterprise value of 2.4 billion USD 3.

SWOT

Strengths

  • A leading position in global pharmaceutical distribution, with very large revenue and an extensive network of distribution centers 1.
  • Steady revenue growth in both reportable segments, supported by unit volumes and specialty activity 12.
  • Value-added services for customers and manufacturers that strengthen long-term commercial relationships 1.

Weaknesses

  • High dependence on a few large customers and group purchasing organizations, so losing one contract could have a significant impact 1.
  • Very thin gross margins in U.S. distribution, especially as lower-margin products grow in mix 1.
  • Goodwill impairment and acquisition and integration costs were high in fiscal 2025 1.

Opportunities

  • Expansion in community oncology through the American Oncology Network acquisition could strengthen the services platform 3.
  • Greater use of generics and biosimilars could improve long-term profitability 1.
  • Specialty activities and manufacturer services, which carry higher margins, could become a more important growth source 1.

Threats

  • Losing or renegotiating major customer contracts on weaker terms could affect revenue and cash flow 1.
  • Tariffs and other protectionist measures could raise costs or disrupt supply of pharmaceutical products 1.
  • Changes in strategy under the new owners of Walgreens Boots Alliance could alter commercial agreements with the company 1.

Risks

  • Customer concentrationhigh

    A small number of customers generates a large share of revenue and receivables, so losing one contract could materially reduce results 1.

  • Walgreens and Boots relationshiphigh

    New owners of Walgreens could seek changes to agreements, and planned pharmacy closures could reduce distributed volumes 1.

  • Acquisition integration riskmedium

    Integrating RCA, OneOncology and AON could prove harder and costlier than expected, with regulatory and liability risks for assumed obligations 13.

  • Geopolitical and trade risksmedium

    International operations expose the company to inflation, currency swings and tariff measures that are hard to predict 1.

  • Compliance and litigation costslow

    Opioid-related litigation and other proceedings can generate expenses and reputational harm, even though some costs declined in fiscal 2025 1.

Investment thesis

What would need to be true (bull case)

  • If volume growth and specialty activity continue, the company could sustain revenue and operating profit growth, supported by its adjusted fiscal 2026 guidance 23.
  • If the American Oncology Network acquisition integrates well, it could strengthen the community oncology position and contribute to results after two years, according to the company's expectations 3.
  • If generic and biosimilar use grows, margins on those products could improve long-term distribution profitability 1.

What would break the thesis

  • If a large customer chooses to reduce volumes or renegotiate contracts, revenue could fall materially given the high customer concentration 1.
  • Growth in low-margin products such as GLP-1 drugs could compress gross margins if the trend continues 12.
  • Costly acquisitions and integration risks could reduce returns on investment and weigh on medium-term financial results 13.

What to watch

  • Fiscal 2027 outlook, to be discussed on the fourth quarter fiscal 2026 earnings callQ4 2026
  • Completion of the American Oncology Network acquisition and regulatory clearance2027
  • Evolution of the Walgreens and Boots relationship after ownership changes2027

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 21 Oct 2026; since then the company filed 8-K (04 Nov 2026 · results).

The business

Cencora broadly distributes brand-name, specialty and generic medicines, over-the-counter products and home healthcare supplies to hospitals, pharmacies, clinics and physicians in the United States and selected global markets 1. It also offers related services such as data analytics, regulatory consulting, niche premium logistics and inventory management to providers and manufacturers 1. The business is organized into two reportable segments: U.S. Healthcare Solutions and International Healthcare Solutions 1.

The strategy aims to drive efficiency in core distribution in the U.S. and abroad while investing in higher-margin, faster-growing activities such as specialty therapies and manufacturer services 1. The January 2025 acquisition of Retina Consultants of America broadened its community specialty network 1, and from the first quarter of fiscal 2026 it reports under a new structure in which several businesses sit in Other and are exploring strategic alternatives 1.

Customer concentration is high: Walgreens and Boots together accounted for about 25% of fiscal 2025 revenue, and Evernorth Health Services for about 13% 1. Relationships with large customers and group purchasing organizations are central, and losing or renewing them on less favorable terms could affect results 1.

Market context

The company cites an expected U.S. pharmaceutical sales compound annual growth rate of about 8.4% from 2024 through 2029, partly dependent on manufacturer price increases 1. Generics account for about 90% of U.S. prescription volume, and pharmaceuticals about 9% of overall healthcare costs 1.

The market is shaped by pricing pressure, patent expirations, customer consolidation and tariff policy, which could affect costs and supply 1. Results are also sensitive to currency rates, Turkish inflation and European economic conditions 1.

Trends

  • GLP-1 diabetes and weight-loss drugsmixed

    Rising GLP-1 sales have lifted revenue, but these products carry lower gross margins, which could limit profitability gains if demand stays strong 12.

  • Generics and biosimilarsmixed

    Greater use of generics and biosimilars can offer better gross margin opportunities, though lower prices reduce revenue growth, and patent expirations could accelerate this shift 1.

  • Consolidation in community oncologytailwind

    The American Oncology Network deal and earlier investments in OneOncology and RCA point to expansion in community care services, which could support growth if integration succeeds 13.

  • Tariff and geopolitical pressuresheadwind

    Proposed tariffs and shifting trade policy could raise costs or disrupt supply, particularly for imported products, and inflation in Turkey remains a cost factor 1.

Competitive position

The company operates in a concentrated pharmaceutical distribution market where a few large players compete on volume, operating cost and customer services. The supplied source texts do not name competitors, and comparisons are limited to the company's own claim of having one of the lowest operating cost structures in the sector 1.

Advantages cited include a broad distribution center network, warehouse automation, and provider programs such as Good Neighbor Pharmacy and Elevate Provider Network 1. Industry competition is noted as a factor that could influence future revenue 1.

  • Competitors named in the supplied sources

    The supplied sources do not name competitors, so no tickers are listed.

News & filings

In the press

No news in our archive over the last 180 days.

SEC filings

  • Current report04 Nov 2026
    Regulation FD disclosure · Financial statements and exhibits
  • Current report04 Nov 2026
    Results of operations · Regulation FD disclosure · Financial statements and exhibits
  • Current report21 Oct 2026
    Results of operations · Regulation FD disclosure · Financial statements and exhibits
  • Current report25 Sept 2026
    Departure or appointment of officers · Regulation FD disclosure · Financial statements and exhibits
  • Current report14 Aug 2026
    Departure or appointment of officers
  • Current report12 Aug 2026
    Regulation FD disclosure
  • Quarterly report05 Aug 2026
  • Current report05 Aug 2026
    Material agreement · Creation of a direct financial obligation · Financial statements and exhibits
  • Current report05 Aug 2026
    Results of operations · Regulation FD disclosure · Financial statements and exhibits
  • Current report15 Jun 2026
    Departure or appointment of officers · Regulation FD disclosure · Financial statements and exhibits

Sources

  1. [1] Form 10-K, fiscal year ended 2025-09-30 · SEC / Cencora, Inc. · 25 Nov 2025
  2. [2] Form 10-Q, quarter ended 2026-06-30 · SEC / Cencora, Inc. · 05 Aug 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / Cencora, Inc. · 21 Oct 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.