Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

McKesson Corporation (MCK)

Company Dividend Discount ModelIndustry: Medical - DistributionSector: Healthcare

Valuation Snapshot

Stable Growth$5,405.05 - $6,368.39$5,967.96
Multi-Stage$3,748.81 - $4,116.03$3,928.98
Blended Fair Value$4,948.47
Current Price$732.78
Upside575.30%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS3.25%4.27%2.752.502.322.212.202.342.322.092.011.94
YoY Growth--9.87%7.53%5.42%0.36%-6.12%0.68%11.45%3.56%3.69%7.49%
Dividend Yield--0.37%0.43%0.54%0.68%1.15%1.53%1.73%1.56%1.22%1.04%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)4,033.00
(-) Cash Dividends Paid (M)362.00
(=) Cash Retained (M)3,671.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)806.60504.13302.48
Cash Retained (M)3,671.003,671.003,671.00
(-) Cash Required (M)-806.60-504.13-302.48
(=) Excess Retained (M)2,864.403,166.883,368.53
(/) Shares Outstanding (M)125.60125.60125.60
(=) Excess Retained per Share22.8125.2126.82
LTM Dividend per Share2.882.882.88
(+) Excess Retained per Share22.8125.2126.82
(=) Adjusted Dividend25.6928.1029.70
WACC / Discount Rate1.59%1.59%1.59%
Growth Rate5.21%6.21%7.21%
Fair Value$5,405.05$5,967.96$6,368.39
Upside / Downside637.61%714.43%769.07%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)4,033.004,283.294,549.124,831.445,131.285,449.735,613.22
Payout Ratio8.98%25.18%41.39%57.59%73.80%90.00%92.50%
Projected Dividends (M)362.001,078.571,882.682,782.443,786.644,904.765,192.23

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate1.59%1.59%1.59%
Growth Rate5.21%6.21%7.21%
Year 1 PV (M)1,051.691,061.691,071.68
Year 2 PV (M)1,790.031,824.221,858.73
Year 3 PV (M)2,579.602,653.862,729.53
Year 4 PV (M)3,423.123,555.143,690.93
Year 5 PV (M)4,323.424,532.844,750.30
PV of Terminal Value (M)457,682.45479,851.62502,871.65
Equity Value (M)470,850.31493,479.36516,972.83
Shares Outstanding (M)125.60125.60125.60
Fair Value$3,748.81$3,928.98$4,116.03
Upside / Downside411.59%436.17%461.70%

High-Yield Dividend Screener

« Prev Page 97 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
3706.TWMiTAC Holdings Corporation1.03%$0.9320.99%
601231.SSUniversal Scientific Industrial (Shanghai) Co., Ltd.1.03%$0.3142.44%
603029.SSShandong Swan CottonIndustrial Machinery Stock Co.,Ltd.1.03%$0.1928.04%
6719.TWuPI Semiconductor Corp.1.03%$1.9395.83%
8869.KLPress Metal Aluminium Holdings Berhad1.03%$0.0733.32%
BBarrick Mining Corporation1.03%$0.4521.51%
ELHA.ATElvalhalcor Hellenic Copper and Aluminium Industry S.A.1.03%$0.0411.81%
000548.SZHunan Investment Group Co., Ltd.1.02%$0.0659.94%
000969.SZAdvanced Technology & Materials Co., Ltd.1.02%$0.2171.26%
002730.SZDianguang Explosion-proof Technology Co., Ltd.1.02%$0.1558.37%
104830.KQWONIK Materials Co.,Ltd.1.02%$349.9412.91%
1439.TWAscent Development Co Ltd1.02%$0.3010.76%
1523.HKPlover Bay Technologies Limited1.02%$0.0692.02%
251270.KSNetmarble Corporation1.02%$502.9938.36%
301606.SZUgreen Group Ltd1.02%$0.6040.99%
600523.SSGuizhou Guihang Automotive Components Co.,Ltd1.02%$0.1636.20%
600986.SSZhewen Interactive Group Co., Ltd.1.02%$0.0892.78%
603004.SSZhejiang Dragon Technology Co., Ltd.1.02%$0.2431.73%
603041.SSJiangsu Maysta Chemical Co., Ltd.1.02%$0.1270.45%
603239.SSZhejiang Xiantong Rubber&Plastic Co.,Ltd1.02%$0.2129.27%
603301.SSZhende Medical Co., Ltd.1.02%$0.7268.19%
8476.HKOcean One Holding Ltd.1.02%$0.0426.91%
9168.TRise Consulting Group, Inc.1.02%$8.6914.15%
9570.SRTam Development Co.1.02%$0.927.62%
GTXGarrett Motion Inc.1.02%$0.1811.04%
NAVNETEDUL.BONavneet Education Limited1.02%$1.5115.58%
002294.SZShenzhen Salubris Pharmaceuticals Co., Ltd.1.01%$0.5082.89%
002423.SZCOFCO Capital Holdings Co., Ltd.1.01%$0.1228.45%
002965.SZLucky Harvest Co., Ltd.1.01%$0.4143.96%
086900.KQMedy-Tox Inc.1.01%$1,238.7136.92%
300771.SZShenzhen Zhilai Sci and Tech Co., Ltd.1.01%$0.1649.28%
7733.TOlympus Corporation1.01%$19.9620.09%
ALPOU.PAPoulaillon S.A.1.01%$0.063.34%
ELG.DEElmos Semiconductor SE1.01%$1.0013.84%
IIA.VIImmofinanz AG1.01%$0.1717.54%
000922.SZHarbin Electric Corporation Jiamusi Electric Machine CO.,Ltd1.00%$0.1438.72%
002611.SZGuangdong Dongfang Precision Science & Technology Co., Ltd.1.00%$0.1933.91%
003001.SZZhongyan Technology Co., Ltd.1.00%$0.2071.99%
064760.KQTokai Carbon Korea Co., Ltd.1.00%$1,458.9923.09%
0ROY.LDavide Campari-Milano N.V.1.00%$0.1229.93%
1696.HKSisram Medical Ltd1.00%$0.0445.32%
300662.SZBeijing Career International Co., Ltd.1.00%$0.2517.33%
603950.SSXiangyang Changyuandonggu Industry Co., Ltd.1.00%$0.2926.83%
688087.SSShandong Intco Recycling Resources Co., Ltd.1.00%$0.3116.87%
9546.SRNaba Alsaha Medical Services Company1.00%$0.508.66%
BELL.JKPT Trisula Textile Industries Tbk1.00%$0.6981.83%
EPEN.STEpendion AB1.00%$1.1226.30%
IATR.ATAthens Medical C.S.A.1.00%$0.0258.56%
002801.SZHangzhou Weiguang Electronic Co.,Ltd.0.99%$0.3528.52%
003090.KSDaewoong Co., Ltd.0.99%$211.1210.55%