CAH Cardinal Health
Intrinsic value$49.39
Price (at call)$228.46
Margin of safety
-78.4%
vs market (rating basis)
-38.9%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Revenue growth (Y1) | 7.1% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | 0.9% |
| Years to target margin | 5 |
| Sales-to-capital | 5.00 |
| Beta | 0.52 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 6.7% |
| Terminal WACC | 8.6% |
Valuation bridge
| PV of explicit FCFF | -7.50B |
| PV of terminal value | 23.78B |
| Equity value | 11.49B |
| ÷ shares → per share | $49.39 |
News
score · 8 articles
- What Is Drawing Attention To Cardinal Health (CAH) Today?
- Cardinal Health’s (CAH) Big Earnings Beat Hides a More Complicated Story
- Cardinal Health's Integration of Higher-Margin Services Will Drive Outperformance, RBC Says
- Moderna upgraded, Baidu downgraded: Wall Street's top analyst calls
- Here Are Wednesday’s Top Wall Street Analyst Research Calls: Baidu, Ciena, CME Group, Dollar Tree, Dominion, Fabrinet, Honeywell Aerospace, Klarna, Pershing Square, and More
- OPKO Health Secures $125 Million Financing Against Mazdutide Royalties
- Cardinal Health (CAH) Q4 2026 Earnings Call Transcript
- Baxter’s interim CFO leaves for Cardinal Health
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 268.47B | 7.1% | 0.9% | 1.88B | 3.55B | -1.67B | -1.56B |
| 2 | 286.39B | 6.7% | 0.9% | 2.00B | 3.58B | -1.58B | -1.39B |
| 3 | 304.36B | 6.3% | 0.9% | 2.13B | 3.60B | -1.47B | -1.21B |
| 4 | 322.26B | 5.9% | 0.9% | 2.25B | 3.58B | -1.33B | -1.02B |
| 5 | 339.94B | 5.5% | 0.9% | 2.38B | 3.53B | -1.16B | -837.37M |
| 6 | 357.23B | 5.1% | 0.9% | 2.50B | 3.46B | -961.61M | -651.40M |
| 7 | 373.99B | 4.7% | 0.9% | 2.61B | 3.35B | -736.92M | -467.82M |
| 8 | 390.04B | 4.3% | 0.9% | 2.73B | 3.21B | -485.03M | -288.56M |
| 9 | 405.24B | 3.9% | 0.9% | 2.83B | 3.04B | -207.11M | -115.47M |
| 10 | 419.43B | 3.5% | 0.9% | 2.93B | 2.84B | 95.21M | 49.75M |