MCK McKesson Corporation
Healthcare
Price
$898.32
Intrinsic value
$383.06
Buy price
$306.45
Discount
-134.5%
DCF walkthrough
Near-term growth (g1)3.60%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $6,853,000,000.00
- Total debt
- $11,795,999,744.00
- Cash & STI
- $5,164,000,256.00
- Shares out.
- 119,200,000
Overvalued
Intrinsic value$382.99
Buy price (with MOS)$306.39
Current price$898.32
Discount to intrinsic value-134.6%
7-step quality scorecard
ROE quality
UNKNOWN- Average ROE
- 0.0%
- Current ROE
- 0.0%
- Minimum ROE
- 0.0%
Debt quality
CONSERVATIVE- Debt / Equity
- —
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.49x
Technical chart
Confluence: NONE (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(cfCAGR,revenueCAGR)+decel_adj
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 22.6%
- Public economic interest
- 100.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.