ランキングに戻る

Cencora Inc (COR)

適正価値
HealthcareMedical DistributionUnited States

ファンダメンタル

68

株価

$300.25

時価総額

$57.98B

パート1 · 企業の価値

概要

Cencora (formerly AmerisourceBergen) is one of the three large pharmaceutical wholesalers that move medicines from manufacturers to the places that dispense them. It buys brand-name, specialty and generic drugs, over-the-counter products, home healthcare supplies and animal health products from manufacturers, stores them in a network of distribution centres, and delivers them — often daily — to retail and mail-order pharmacies, hospitals and health systems, physician practices, clinics and veterinarians. Around that logistics core it sells services: pharmacy automation and consulting, specialty distribution for expensive infused and injected drugs, cold-chain and clinical-trial logistics, and regulatory, market-access and pharmacovigilance advice to drugmakers. Fiscal 2025 ended on 30 September 2025 with revenue of $321.3 billion, up 9.3 percent, and gross profit of $11.5 billion — the gap between those two numbers is the whole point of the business model.

収益の仕組み

Cencora books the full sale price of the medicines it resells as revenue, which is why the top line is enormous and the margin on it is very thin: $11.5 billion of gross profit on $321.3 billion of revenue in fiscal 2025. Money is made in three ways. On brand-name drugs the compensation from manufacturers is largely fee-for-service, typically negotiated as a percentage of the drug's list price, so the economics track dollars of product shipped rather than the spread. On generics, Cencora buys at scale — in part through joint purchasing arrangements — and keeps the difference between its sourcing cost and what it charges pharmacies; generics carry far lower prices but far better margins. Third, service and consulting businesses (pharmacy automation, specialty logistics, regulatory and market-access consulting) are billed as fees and carry margins unlike distribution. Because the distribution margin is measured in cents on the dollar, working capital management and volume are the levers that matter.

セグメント別売上高

U.S. Healthcare Solutions90.6%

Distribution of brand-name, specialty and generic pharmaceuticals, over-the-counter products and home healthcare supplies to U.S. retail and mail-order pharmacies, acute care hospitals, physician practices and clinics, plus the animal health business selling vaccines and diagnostics to veterinarians, and pharmacy automation, staffing and consulting services. Full-year fiscal 2025 revenue of $291.0 billion.

International Healthcare Solutions9.4%

Pharmaceutical wholesaling in Europe and Canada, together with global specialty logistics for the biopharmaceutical industry — cold-chain shipping, clinical-trial supply and patient-support programmes — and consulting on regulatory affairs, market access and pharmacovigilance sold to drug manufacturers. Full-year fiscal 2025 revenue of $30.4 billion.

競争優位性(moat)

コスト優位性 · 広い

Pharmaceutical distribution in the United States is effectively a three-firm business, and scale is the advantage. A network of distribution centres already built, already delivering daily to tens of thousands of dispensing sites, spreads its fixed cost over a volume a new entrant could not replicate without years of capital spending and no customers to pay for it. Scale also buys generic sourcing power: the larger the purchasing pool, the better the price from generic manufacturers, and generics are where the margin sits. The counterweight is that the same scale is what lets a handful of very large customers demand most of the benefit back in price — the advantage is real but a great deal of it is competed away at the customer's end of the chain.

需要を左右する要因

ディフェンシブ

People take their medicines in a recession. The volume that flows through a pharmaceutical distributor is set by prescriptions written, which follow demographics, disease prevalence and drug approvals rather than GDP or consumer confidence — an ageing population and a growing share of spending going to specialty and biologic therapies push volume up steadily. What does move with something other than the cycle is the mix: a wave of expensive specialty launches, or a category like GLP-1 drugs, can swell revenue dollars far faster than gross profit, because the margin on a very expensive branded drug is a thinner slice of a bigger number. So the right way to read Cencora is that units are stable and revenue is not the same thing as earnings power.

主なリスク

  • Loss of a key customer, or renewal on worse terms — The company discloses that its revenue, financial position, results of operations and cash flows may suffer upon the loss, or renewal at less favorable terms, of a key customer or group purchasing organization. It separately flags that the anticipated ongoing benefits of its relationship with Walgreens and Boots may not be realized, and that a disruption in its distribution or generic purchasing arrangements with Walgreens or WBAD could adversely affect the business.
  • Opioid and controlled-substance litigation and investigations — Among the uncertainties the company itself lists are the outcome of legal or governmental proceedings instituted against it and continued investigation, prosecution or suit by federal and state governmental entities and other parties over alleged violations of laws and regulations regarding opioid medications, controlled substance medications or other medications, and any related disputes.
  • Brand and generic pharmaceutical pricing trends — The company identifies unfavorable trends in brand and generic pharmaceutical pricing, including the rate or frequency of price inflation or deflation, as a risk. Because compensation on brand-name products is tied to list prices and generic economics depend on the spread between sourcing cost and selling price, a change in the direction or pace of pricing feeds directly into gross profit.
  • Competition and consolidation of customers and suppliers — The company cites competition and industry consolidation of both customers and suppliers, resulting in increasing pressure to reduce prices for its products and services. As pharmacy chains, health systems and manufacturers combine, the counterparties on both sides of the distributor get larger and better able to negotiate.
  • Changes in the U.S. healthcare and regulatory environment — The company flags changes in the U.S. healthcare and regulatory environment, including changes that could affect vaccine and prescription drug coverage, reimbursement, pricing, distribution and contracting, as well as other regulatory changes. Distribution economics rest on how drugs are paid for, so reimbursement and pricing policy is not a background condition but an input.
  • Loss or disruption of information systems — The company discloses that loss or disruption of its information systems could disrupt its operations and have a material adverse effect on its business. A distributor that ships daily to tens of thousands of sites runs on its order, inventory and routing systems; an outage is an operating failure, not just an IT one.
  • International operations, geopolitics and currency — The company reports geopolitical and other risks associated with its international operations, which it says could materially adversely affect its financial position, results of operations and cash flows, and separately that it might be adversely impacted by fluctuations in foreign currency exchange rates. It also flags operational and logistical risks that might not be covered by insurance, and the risk that acquisitions or investments do not perform as expected or prove difficult to integrate.

顧客集中度

主要顧客が売上高の66%を占める

Concentration here is extreme and the company says so plainly. In fiscal 2025 Walgreens and Boots together accounted for approximately 25 percent of revenue, Evernorth Health Services for approximately 13 percent, and the top ten customers, including governmental agencies, for approximately 66 percent. Walgreens and Boots also represented approximately 38 percent of accounts receivable at 30 September 2025. Two counterparties therefore sit behind well over a third of the business, and the loss of either — or a renewal on tougher terms — is the single largest swing factor the filing describes.

強気材料

Buyers argue that this is infrastructure. Three distributors carry almost all the medicine consumed in the United States, the network cost is already sunk, and nobody is going to build a fourth one. Demand is set by prescriptions rather than the economy, and the mix keeps shifting toward specialty and biologic drugs — an area where Cencora has spent years building cold-chain capability, clinical-trial logistics and physician-practice relationships that a generalist cannot copy quickly. They point to fiscal 2025, where revenue rose 9.3 percent to $321.3 billion while gross profit rose faster, to $11.5 billion, and read that as mix and services doing their job rather than volume alone. They also like the working-capital shape of the model: inventory turns quickly and suppliers are paid later than customers pay, so the business can generate cash well in excess of reported profit and return it. The opioid settlements, on this reading, are a known and scheduled cost rather than an open question.

弱気材料

Sellers fear the customer list. With Walgreens and Boots at about 25 percent of revenue, Evernorth at about 13 percent and the top ten at about 66 percent, the negotiating power sits across the table, and the company itself lists loss of a key customer — or renewal at less favourable terms — first among its risks. A single contract renegotiation can move the economics of the whole company, and Walgreens' own strategic upheaval makes that counterparty less predictable than a share of revenue that large ought to be. They also point at how little of the revenue is actually kept: gross profit was $11.5 billion on $321.3 billion of revenue in fiscal 2025, which leaves almost no cushion if generic deflation deepens, if brand pricing slows, or if policy changes how prescription drugs are priced and reimbursed — all of which the company names as risks. Opioid and controlled-substance litigation remains an open item the filing describes as an ongoing uncertainty, and growth that arrives as very expensive branded drugs adds revenue dollars and receivables without adding proportionate profit.

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

Direct competitors

Who this company fights with for the same customers

Compare

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

P/E: 22.9Score: 81Market cap: $99.84B

Cencora's 10-K names McKesson first among its competitors: both are full-line wholesalers bidding for the same US retail pharmacy chains, health systems and specialty physician practices, often for the same multi-billion-dollar supply contracts.

P/E: 32.0Score: 83Market cap: $51.78B

The third member of the US wholesale trio that together moves over 90% of the country's prescription drugs, Cardinal competes with Cencora for the same pharmacy and hospital distribution contracts, and adds medical-surgical supplies to the same customers.

Morris & Dickson Co., LLCNot tracked

A privately held wholesaler, the largest US drug distributor outside the big three, competing with Cencora for independent pharmacies, regional chains and hospitals mainly across the South and Southwest.

PHOENIX Pharmahandel GmbH & Co KG (PHOENIX group)Not tracked

Europe's largest pharmaceutical wholesaler, family-owned and present in 29 markets, it goes head to head with Cencora's Alliance Healthcare business for the same European pharmacies, hospitals and manufacturer logistics contracts.

貸借対照表と流動性

売上高

$332.77B

直近12か月(2026/6/30まで)

純利益

$2.62B

直近12か月(2026/6/30まで)

フリーキャッシュフロー

$3.21B

自己資本合計

$1.51B

負債合計

$74.84B

流動比率

0.93

利払い倍率

-

負債/EBITDA

3.19

一株当たり利益(EPS)

売上高と純利益

フリーキャッシュフロー

収益内訳

財務推移表

利益率の推移

負債の推移

負債の重さ

成長率グリッド

成長率 — 売上高

適正価値の推定

一般的なケース適正価値

適正価値

$331.67

現在株価

$300.25

安全マージン

+9.5%

適正価値レンジ

$215.59 - $447.75

使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。

推定方法

アナリストの目標株価:$369.25
ディスカウンテッド・キャッシュフロー(DCF):$495.23
利益倍率(P/E):$214.62
グレアムの成長公式:$219.29
収益力価値(EPV):$154.19
正当化されたP/B:$199.12
配当割引モデル(ゴードン):$58.45
P/FFO(運用から生まれる資金):$218.44
中間サイクル利益:$340.54
売上高倍率:$6760.13
アナリスト・コンセンサス:買い (15B / 6H / 0S)
直近の決算サプライズ:+1.99%

バリュエーション指標

P/E レシオ

22.29

ROE

103.1%

P/B レシオ

18.78

P/FCF

14.11

粗利益率

4.0%

ROIC

9.8%

収益性レーダー

価値創造(経済的モート)

ROIC

9.8%

WACC

6.7%

ROIC − WACC

+3.1 pp

ROICが資本コストを上回っています。企業は株主のために価値を創出しています。

ファンダメンタル分析基準

合格(17)

  • EPS shows upward trend
  • EPS CAGR 10.83%
  • Price CAGR 15.19%
  • ROIC 9.8%
  • P/FCF 14.11
  • Positive Free Cash Flow
  • CapEx intensity
  • Current Ratio
  • Debt/EBITDA
  • Return on Tangible Assets
  • ROE 106.4%
  • Revenue Growth 5Y 11.1%
  • Analyst Consensus 71% Buy
  • Earnings Quality (OCF/NI) 1.84
  • Share Dilution -2.6%
  • Net Margin Trend 0.8% vs 0.6%
  • Piotroski F-Score 7/9

不合格(8)

  • Gross Margin 4.0%
  • P/B Ratio 18.78
  • Debt/Equity ratio
  • Operating Margin 0.9%
  • Low reliance on intangibles
  • Price below Graham Number
  • DCF valuation (Overvalued)
  • Earnings Surprise avg 0.0%

データなし(3)

  • Dividend Payout NaN%
  • Interest Coverage
  • PEG Ratio (need PE > 0 and growth > 0)

Piotroski F-スコア

7/9

財務健全性が高い

score
criteria

利益の質

1.84

高品質:利益はキャッシュに裏付けられている

株式希薄化

-2.6%

株式を買い戻している。株主に友好的

機関投資家の保有

ガバナンス

経営陣

氏名役職年齢
Dr. Robert P. Mauch Ph.D., PharmDPresident, CEO & Director58
Ms. Elizabeth S. Campbell J.D.Executive VP & Chief Legal Officer50
Mr. James F. Cleary Jr.Advisor62
Ms. Silvana BattagliaAdvisor57
Ms. Eva C. BorattoExecutive VP & CFO58
Mr. Lazarus KrikorianSenior VP, Chief Accounting Officer & Corporate Controller60
Mr. Pawan Singh VermaExecutive VP and Chief Data & Information Officer48
Mr. Bennett S. MurphySenior VP Of Investor Relations & Enterprise Productivity and Treasury-
Ms. Samantha L. HammockExecutive VP & Chief Human Resources Officer46
Mr. Richard TremonteEVP and President of U.S. Pharmaceuticals & Animal Health-

監査リスク

2

取締役会リスク

2

報酬リスク

1

株主権利リスク

7

パート2 · 株価と買い時

この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。

書類

  • 年次報告書(10-K)

    事業内容、財務実績、リスクをまとめた年次の概要。

    提出日: 2025-11-25

    書類を見る
  • 四半期報告書(10-Q)

    直近3か月間の業績に関する最新情報。

    提出日: 2026-08-05

    書類を見る
  • 臨時報告書(8-K)

    経営陣の交代や重要な発表など、大きな出来事に関するお知らせ。

    提出日: 2026-09-25

    書類を見る

via SEC EDGAR

業績推移

via SEC EDGAR

Latest News

Recent headlines for COR, sourced from Markets Gazette.

  • 5/25/2026POSITIVE
    If You Invested $100 In Cencora Stock 10 Years Ago, You Would Have This Much Today

    An investment of $100 in Cencora Inc. (formerly AmerisourceBergen) ten years ago would have yielded a significant return, illustrating the company's robust long-term performance. While the exact final value is not provided, the premise of the article suggests substantial growth, likely driven by strategic acquisitions, consistent operational execution, and favorable market positioning within the pharmaceutical distribution sector. Investors who held COR stock through the past decade would have benefited from its ability to navigate industry challenges and capitalize on opportunities, underscoring its resilience and potential for wealth creation.

  • 5/6/2026NEGATIVE
    Why Is Cencora Stock Trading Lower On Wednesday?

    Cencora Inc. saw its stock price decline on Wednesday following a missed Q2 earnings report and a reduction in sales guidance. While the company managed to raise its earnings per share (EPS) outlook and reported mixed segment growth, the overall financial performance fell short of investor expectations. The miss on sales and earnings, coupled with a weaker forward-looking sales forecast, suggests potential headwinds for the company. Investors will be closely monitoring Cencora's ability to navigate these challenges and improve its sales trajectory in the upcoming quarters.

via Markets Gazette