Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
96.17 USD89.89 USD112.71 USD
+125%
89.89 USDCurrent price is 124.9% above the base model value.
C
HealthcareMedical DistributionUnited States
CAH.US · Cardinal Health, Inc.
NYQ · US · USD
Latest price202.16 USD
30D+5.66%
Vs. base value+125%
Research summary
CAH.US latest organized financial period shows revenue declined -1.87% YoY and net income grew +83.22% YoY. Current price is about 202 USD, while the model base case is about 89.89 USD; the current price sits +125% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue223B USD
Net income2B USD
Free cash flow2B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:25
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price202.16 USD
Base value89.89 USD
Vs. base+125%
Price date2026/04/28
92.91 USD89.89 USD112.71 USD
+125%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
92.91 USD150.31 USD195.86 USD
+34.5%
150.31 USDCurrent price is 34.5% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth8.6%
Current price implies roughly 8.6% annualized FCF growth.
8.6%Current price implies roughly 8.6% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
75.45 USD75.45 USD75.45 USD
+168%
75.45 USDCurrent price is 167.9% above the base model value.
Updated: 2026/04/29 07:25
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/06/29 | Annual | 223B USD | 2B USD | 2B USD | 6.45 |
| 2024/06/29 | Annual | 227B USD | 852M USD | 3B USD | 3.45 |
| 2023/06/29 | Annual | 205B USD | 330M USD | 2B USD | 1 |
| 2022/06/29 | Annual | 181B USD | -938M USD | 3B USD | -3.35 |
| 2021/06/29 | Annual | - | - | - | - |
Ad placement