Cencora, Inc. COR | NYSE
$300.40
-$7.20 | -2.34%
SIGNAL:
|2026-09-18
|F&G 34
|RSI 36.3
|2026-09-18
|F&G 34
|RSI 36.3
Company Overview:
Market Cap:
$57.32B
Trailing PE:
22.3x
FWD PE *:
15.5x
Payout Ratio (TTM):
17.7%
52-Week Range:
$244.82 - $377.54
* Forward PE is based on street estimates.
10 Year COR Performance Metrics:
Total Return (with DRIP):
331.7% (15.75% CAGR)
Total Return (no DRIP):
298.4% (14.82% CAGR)
Share Price:
271.9% (14.04% CAGR)
Yield on Cost (with DRIP):
3.45%
Total Invested:
$10,000
Total Value (with DRIP):
$43,171
Total Return $ (with DRIP):
$33,171
Dividend Increase:
64.4% (5.10% CAGR)
Dividend Yield (FWD):
0.80% ($2.40)
COR 10-yr Total Return ($10K invested)
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
COR Share Price
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
All
COR Price CAGR:1Y: -3.88%2Y: 15.53%5Y: 20.25%10Y: 14.04%
COR Dividend Charts
COR Dividend CAGR:1Y: 9.09%2Y: 8.47%5Y: 6.40%10Y: 5.84%
COR Dividend Payout Ratio CAGR:1Y: -2.35%2Y: -15.15%5Y: -46.94%10Y: -29.71%
COR Dividend to FCF Ratio CAGR:1Y: 0.00%2Y: 5.12%5Y: -10.67%10Y: -27.50%
Unlock All Reports & Research Dividend Stocks like a BOSS!
Save 25% with annual plan (3 Months Free)
Save 25% with annual plan (3 Months Free)
PRO
$19/mo
$11.40/mo
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
You save $7.60 (40%)
Most Popular
PREMIUM
$32/mo
$19.20/mo
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
You save $12.80 (40%)
ULTRA
$64/mo
$38.40/mo
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
You save $25.60 (40%)
PRO
$171 ($14.25/mo)
$102.60/yr ($8.55/mo)
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
You save $125.40 (55%)
Most Popular
PREMIUM
$288 ($24/mo)
$172.80/yr ($14.40/mo)
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
You save $211.20 (55%)
ULTRA
$576 ($48/mo)
$345.60/yr ($28.80/mo)
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
You save $422.40 (55%)
COR Fundamentals: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:
COR Revenue CAGR:1Y: 5.07%2Y: 6.85%5Y: 9.68%10Y: 8.68%
COR EPS CAGR:1Y: 11.93%2Y: 27.60%5Y: 46.19%10Y: 24.51%
COR Net Income CAGR:1Y: 12.99%2Y: 26.75%5Y: 98.43%10Y: 49.29%
COR EBITDA CAGR:1Y: 19.22%2Y: 25.15%5Y: 79.31%10Y: 42.75%
COR Free Cash Flow CAGR:1Y: 0.00%2Y: 1.44%5Y: 17.46%10Y: 44.49%
COR Free Cash Flow / Share CAGR:1Y: 0.00%2Y: 2.77%5Y: 19.29%10Y: 46.73%
COR Operating Income CAGR:1Y: 22.30%2Y: 30.90%5Y: 100.32%10Y: 48.86%
COR Gross Profit CAGR:1Y: 35.69%2Y: 31.48%5Y: 15.69%10Y: 13.84%
COR Shares Outstanding CAGR:1Y: -0.66%2Y: -1.54%5Y: 35.20%10Y: 19.58%
COR Share Buybacks CAGR:1Y: 0.00%2Y: 34.84%5Y: 0.00%10Y: 5.48%
COR Stock-Based Comp CAGR:1Y: 23.93%2Y: 13.82%5Y: 14.89%10Y: 5.53%
COR Expenses CAGR:1Y: 23.37%2Y: 38.48%5Y: 13.16%10Y: 5.67%
COR Revenue CAGR:1Y: 5.07%2Y: 6.85%5Y: 9.68%10Y: 8.68%
COR Revenue CAGR:1Y: 5.07%2Y: 6.85%5Y: 9.68%10Y: 8.68%
Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:
COR Actual Revenue CAGR:1Y: 5.07%2Y: 6.85%5Y: 9.68%10Y: 8.68%
COR Actual EPS CAGR:1Y: 11.93%2Y: 27.60%5Y: 46.19%10Y: 24.51%
COR Actual Net Income CAGR:1Y: 12.99%2Y: 26.75%5Y: 98.43%10Y: 49.29%
COR Actual EBITDA CAGR:1Y: 19.22%2Y: 25.15%5Y: 79.31%10Y: 42.75%
Ratios, Profit Margins & Return on Capital:
COR Net Profit Margin CAGR:1Y: 5.88%2Y: 17.67%5Y: 78.26%10Y: 36.53%
COR Gross Profit Margin CAGR:1Y: 29.09%2Y: 23.13%5Y: 5.50%10Y: 4.74%
COR Price to Earnings CAGR:1Y: -15.18%2Y: -11.60%5Y: -40.32%10Y: -24.96%
COR Price To Sales Ratio CAGR:1Y: -10.49%2Y: 3.94%5Y: 7.59%10Y: 2.90%
COR Return on Capital Employed CAGR:1Y: -7.62%2Y: -5.50%5Y: 81.89%10Y: 31.93%
COR Return on Invested Capital CAGR:1Y: -6.57%2Y: -3.91%5Y: 46.32%10Y: 25.64%
COR Dividends Info:
Annual Dividend:
$2.4
Forward Yield:
0.8%
Ex-Dividend Date:
2026-08-14
Lifetime Dividends / Share:
$25.36
COR Dividend History: Dates, Payments & Yield list
Below is a schedule of all COR dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield
| Ex-Date | Payment Date | Amount | Yield | Forward Yield | Price on Ex-Date |
|---|---|---|---|---|---|
| 08/14/2026 | 08/31/2026 | $0.600 | 0.76% | 0.74% | $323.60 |
| 05/15/2026 | 06/01/2026 | $0.600 | 0.93% | 0.91% | $264.69 |
| 02/13/2026 | 03/02/2026 | $0.600 | 0.67% | 0.64% | $372.65 |
| 11/14/2025 | 12/01/2025 | $0.600 | 0.66% | 0.67% | $360.12 |
| 08/15/2025 | 09/03/2025 | $0.550 | 0.75% | 0.75% | $295.14 |
| 05/16/2025 | 06/02/2025 | $0.550 | 0.76% | 0.75% | $292.07 |
| 02/14/2025 | 03/03/2025 | $0.550 | 0.91% | 0.86% | $255.38 |
| 11/15/2024 | 11/29/2024 | $0.550 | 0.92% | 0.87% | $251.55 |
| 08/09/2024 | 08/26/2024 | $0.510 | 0.86% | 0.87% | $234.44 |
| 05/09/2024 | 05/24/2024 | $0.510 | 0.91% | 0.93% | $218.89 |
| 02/08/2024 | 02/26/2024 | $0.510 | 0.89% | 0.86% | $238.34 |
| 11/10/2023 | 11/27/2023 | $0.510 | 1.03% | 1.01% | $201.78 |
| 08/10/2023 | 08/28/2023 | $0.485 | 1.04% | 1.08% | $180.39 |
| 05/11/2023 | 05/30/2023 | $0.485 | 1.13% | 1.17% | $166.01 |
| 02/09/2023 | 02/27/2023 | $0.485 | 1.25% | 1.24% | $156.63 |
| 11/10/2022 | 11/28/2022 | $0.485 | 1.25% | 1.16% | $167.17 |
| 08/12/2022 | 08/29/2022 | $0.460 | 1.22% | 1.25% | $147.49 |
| 05/13/2022 | 05/31/2022 | $0.460 | 1.2% | 1.19% | $154.79 |
| 02/11/2022 | 02/28/2022 | $0.460 | 1.31% | 1.29% | $142.53 |
| 11/12/2021 | 10/15/2021 | $0.460 | 1.47% | 1.54% | $119.86 |
| 08/13/2021 | 07/15/2021 | $0.440 | 1.47% | 1.56% | $113.16 |
| 05/14/2021 | 04/15/2021 | $0.440 | 1.51% | 1.48% | $119.04 |
| 02/11/2021 | 01/15/2021 | $0.440 | 1.68% | 1.65% | $106.80 |
| 11/13/2020 | 10/15/2020 | $0.440 | 1.63% | 1.77% | $99.35 |
| 08/14/2020 | 07/15/2020 | $0.420 | 1.62% | 1.65% | $101.90 |
| 05/15/2020 | 04/15/2020 | $0.420 | 1.96% | 1.9% | $88.33 |
| 02/13/2020 | 01/15/2020 | $0.420 | 1.78% | 1.84% | $91.37 |
| 11/15/2019 | 12/02/2019 | $0.400 | 1.83% | 1.82% | $87.83 |
| 08/16/2019 | 10/15/2019 | $0.400 | 1.83% | 1.92% | $83.20 |
| 05/17/2019 | 07/15/2019 | $0.400 | 2.06% | 1.78% | $89.93 |
| 02/15/2019 | 04/15/2019 | $0.400 | 1.85% | 2.1% | $76.11 |
| 11/16/2018 | 01/15/2019 | $0.400 | 1.8% | 2.07% | $77.26 |
| 08/17/2018 | 10/15/2018 | $0.380 | 1.73% | 1.7% | $89.54 |
| 05/18/2018 | 07/16/2018 | $0.380 | 1.79% | 1.75% | $86.90 |
| 02/16/2018 | 04/16/2018 | $0.380 | 1.53% | 1.71% | $88.77 |
| 11/17/2017 | 01/16/2018 | $0.380 | 1.93% | 1.53% | $99.55 |
| 08/17/2017 | 10/16/2017 | $0.365 | 1.83% | 1.85% | $79.00 |
| 05/18/2017 | 07/17/2017 | $0.365 | 1.68% | 1.57% | $92.71 |
| 02/16/2017 | 04/17/2017 | $0.365 | 1.62% | 1.69% | $86.64 |
| 11/17/2016 | 01/17/2017 | $0.365 | 1.82% | 1.7% | $85.99 |
| 08/18/2016 | 10/17/2016 | $0.340 | 1.53% | 1.71% | $79.74 |
| 05/19/2016 | 07/15/2016 | $0.340 | 1.81% | 1.59% | $85.55 |
| 02/18/2016 | 04/15/2016 | $0.340 | 1.57% | 1.55% | $87.83 |
| 11/12/2015 | 10/15/2015 | $0.340 | 1.4% | 1.45% | $94.07 |
| 08/13/2015 | 09/01/2015 | $0.290 | 1.12% | 1.17% | $99.27 |
| 05/14/2015 | 07/15/2015 | $0.290 | 1.01% | 1.05% | $110.53 |
| 02/12/2015 | 01/15/2015 | $0.290 | 1.16% | 1.27% | $91.40 |
| 11/13/2014 | 12/01/2014 | $0.290 | 1.3% | 1.28% | $90.84 |
| 08/14/2014 | 10/15/2014 | $0.235 | 1.23% | 1.24% | $76.02 |
| 05/15/2014 | 07/15/2014 | $0.235 | 1.39% | 1.29% | $72.70 |
| 02/13/2014 | 04/15/2014 | $0.235 | 1.38% | 1.46% | $64.22 |
| 11/14/2013 | 01/15/2014 | $0.235 | 1.36% | 1.33% | $70.55 |
| 08/15/2013 | 10/15/2013 | $0.210 | 1.47% | 1.34% | $62.81 |
| 05/16/2013 | 07/15/2013 | $0.210 | 1.54% | 1.44% | $58.24 |
| 02/13/2013 | 04/15/2013 | $0.210 | 1.8% | 1.55% | $54.04 |
| 11/15/2012 | 01/15/2013 | $0.210 | 2.09% | 1.86% | $45.07 |
| 08/17/2012 | 10/15/2012 | $0.130 | 1.39% | 1.3% | $39.91 |
| 05/17/2012 | 07/16/2012 | $0.130 | 1.43% | 1.32% | $39.41 |
| 02/15/2012 | 04/16/2012 | $0.130 | 1.42% | 1.39% | $37.48 |
| 11/17/2011 | 01/17/2012 | $0.130 | 1.39% | 1.36% | $38.30 |
| 08/18/2011 | 10/17/2011 | $0.115 | 1.22% | 1.21% | $37.89 |
| 05/20/2011 | 07/15/2011 | $0.115 | 1.11% | 1.1% | $41.99 |
| 02/16/2011 | 04/15/2011 | $0.130 | 1.43% | 1.31% | $39.59 |
| 11/18/2010 | 01/14/2011 | $0.130 | 1.65% | 1.47% | $35.43 |
| 08/20/2010 | 08/25/2010 | $0.080 | 1.11% | 1.15% | $27.92 |
| 05/20/2010 | 05/24/2010 | $0.080 | 1.04% | 1.04% | $30.70 |
| 02/10/2010 | 02/12/2010 | $0.080 | 1.18% | 1.17% | $27.35 |
| 11/19/2009 | 11/23/2009 | $0.080 | 1.32% | 1.28% | $24.97 |
| 08/20/2009 | 08/24/2009 | $0.060 | 1.14% | 1.15% | $20.80 |
| 05/14/2009 | 05/18/2009 | $0.050 | 1.12% | 1.12% | $17.79 |
| 02/12/2009 | 02/16/2009 | $0.050 | 1.06% | 1.1% | $18.11 |
| 11/20/2008 | 11/24/2008 | $0.050 | 1.46% | 1.34% | $14.89 |
| 08/14/2008 | 08/18/2008 | $0.038 | 0.71% | 0.72% | $20.82 |
| 05/15/2008 | 05/19/2008 | $0.038 | 0.73% | 0.72% | $20.76 |
| 02/13/2008 | 02/15/2008 | $0.038 | 0.68% | 0.69% | $21.81 |
| 11/15/2007 | 11/19/2007 | $0.038 | 0.68% | 0.69% | $21.84 |
| 08/16/2007 | 08/20/2007 | $0.025 | 0.45% | 0.43% | $23.04 |
| 08/01/2007 | 08/03/2007 | $0.699 | 12.11% | 12.12% | $23.05 |
| 05/17/2007 | 05/21/2007 | $0.025 | 0.39% | 0.39% | $25.84 |
| 02/23/2007 | 02/28/2007 | $0.025 | 0.36% | 0.38% | $26.30 |
| 11/16/2006 | 11/20/2006 | $0.025 | 0.42% | 0.43% | $23.13 |
| 08/17/2006 | 08/21/2006 | $0.013 | 0.23% | 0.23% | $21.84 |
| 05/18/2006 | 05/22/2006 | $0.013 | 0.23% | 0.23% | $21.81 |
| 02/15/2006 | 02/17/2006 | $0.013 | 0.23% | 0.23% | $21.99 |
| 11/22/2005 | 11/24/2005 | $0.013 | 0.25% | 0.25% | $19.85 |
| 08/18/2005 | 08/22/2005 | $0.006 | 0.14% | 0.14% | $18.17 |
| 05/19/2005 | 05/23/2005 | $0.006 | 0.15% | 0.15% | $16.50 |
| 02/16/2005 | 02/18/2005 | $0.006 | 0.16% | 0.17% | $15.00 |
| 11/18/2004 | 11/22/2004 | $0.006 | 0.17% | 0.17% | $14.45 |
| 08/19/2004 | 08/23/2004 | $0.006 | 0.19% | 0.19% | $13.30 |
| 05/14/2004 | 05/19/2004 | $0.006 | 0.17% | 0.17% | $14.62 |
| 02/11/2004 | 02/13/2004 | $0.006 | 0.18% | 0.18% | $14.15 |
| 11/13/2003 | 11/17/2003 | $0.006 | 0.15% | 0.15% | $16.20 |
| 08/14/2003 | 08/18/2003 | $0.006 | 0.16% | 0.16% | $15.32 |
| 05/15/2003 | 05/19/2003 | $0.006 | 0.16% | 0.17% | $14.77 |
| 02/12/2003 | 02/14/2003 | $0.006 | 0.18% | 0.19% | $13.25 |
| 11/14/2002 | 11/18/2002 | $0.006 | 0.16% | 0.16% | $15.85 |
| 08/15/2002 | 08/19/2002 | $0.006 | 0.14% | 0.14% | $17.30 |
| 05/16/2002 | 05/20/2002 | $0.006 | 0.13% | 0.13% | $19.33 |
| 02/19/2002 | 02/21/2002 | $0.006 | 0.16% | 0.15% | $16.13 |
| 11/15/2001 | 11/19/2001 | $0.006 | 0.18% | 0.17% | $14.41 |
Projected Future Returns & Dividends for COR
Based on past 10-year performance, here are COR growth metrics:
Share price CAGR of +14.04%
Dividend CAGR of +5.84%
Using COR CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:
| COR (DRIP) | COR - No DRIP | |
|---|---|---|
| Current Price | $300.40 | $300.40 |
| Start Shares | 33.29 | 33.29 |
| Start Value | $10,000 | $10,000 |
| After 10 years: | ||
| Final Share Count | 35.29 | 33.29 |
| Dividends Payment | $1.06 | $1.06 |
| Annual Dividends | $149 | $141 |
| Yield on cost | 1.49% | 1.41% |
| Share Price | $1,117.11 | $1,117.11 |
| Total Dividends | $1,082 | $1,045 |
| Final Value | $39,424 | $38,233 |
Estimated Future Value + Dividends - COR
NOTE: Above numbers are our estimate based on COR's Dividend and Price CAGR over past 10 years.
These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.
We cannot guarantee that your actual returns will meet these estimates.
Get the best Dividend Stock Research Tools:
Save 25% with annual plan (3 Months Free)
Save 25% with annual plan (3 Months Free)
PRO
$19/mo
$11.40/mo
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
You save $7.60 (40%)
Most Popular
PREMIUM
$32/mo
$19.20/mo
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
You save $12.80 (40%)
ULTRA
$64/mo
$38.40/mo
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
You save $25.60 (40%)
PRO
$171 ($14.25/mo)
$102.60/yr ($8.55/mo)
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
You save $125.40 (55%)
Most Popular
PREMIUM
$288 ($24/mo)
$172.80/yr ($14.40/mo)
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
You save $211.20 (55%)
ULTRA
$576 ($48/mo)
$345.60/yr ($28.80/mo)
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
You save $422.40 (55%)
Company Info
Cencora, Inc. (COR) had its IPO on 1995-04-04, and is traded on NYSE stock exchange.
Cencora, Inc. functions as a global leader in the sourcing and distribution of pharmaceutical products, with operations spanning both the United States and international markets. Within its U.S. Healthcare Solutions segment, the company supplies a broad spectrum of pharmaceutical items, including generic and injectable medications, over-the-counter health products, and home healthcare equipment. Its extensive client network includes acute care hospitals, health systems, a variety of retail and mail-order pharmacies (independent, chain, long-term care), medical clinics, and other healthcare providers. This division also manages the distribution of crucial specialized pharmaceutical products like plasma, blood derivatives, and vaccines. Beyond product supply, Cencora offers comprehensive support services, such as pharmacy management, staffing solutions, and strategic consulting. It develops and implements supply management software, provides packaging services for both institutional and retail healthcare settings, and assists with clinical trial support, post-market approval processes, and commercialization strategies. For biotechnology and pharmaceutical manufacturers, the company delivers data analytics, outcomes research, and other specialized services. Furthermore, Cencora serves the animal health market, providing pharmaceuticals, vaccines, parasiticides, diagnostics, and micro feed ingredients for both companion and production animals. It also offers sales force support to manufacturers and specialized services to medical professionals, particularly oncologists, as well as to hospitals and dialysis clinics. The International Healthcare Solutions division concentrates on global pharmaceutical wholesale activities, associated services, and worldwide commercialization support. It ensures the efficient distribution of medicines, various healthcare goods, and related services to an international customer base comprising pharmacies, doctors, health centers, and hospitals. This segment also delivers specialized transportation and logistics solutions specifically designed for the biopharmaceutical sector. Founded in 1871, the company was formerly known as AmerisourceBergen Corporation before adopting the name Cencora, Inc. in August 2023. Its corporate headquarters are situated in Conshohocken, Pennsylvania.
COR website: https://www.cencora.com
Get Full Access to All Reports with DRIPCalc PRO
Save 25% with annual plan (3 Months Free)
Save 25% with annual plan (3 Months Free)
PRO
$19/mo
$11.40/mo
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
You save $7.60 (40%)
Most Popular
PREMIUM
$32/mo
$19.20/mo
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
You save $12.80 (40%)
ULTRA
$64/mo
$38.40/mo
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
You save $25.60 (40%)
PRO
$171 ($14.25/mo)
$102.60/yr ($8.55/mo)
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
You save $125.40 (55%)
Most Popular
PREMIUM
$288 ($24/mo)
$172.80/yr ($14.40/mo)
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
You save $211.20 (55%)
ULTRA
$576 ($48/mo)
$345.60/yr ($28.80/mo)
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
You save $422.40 (55%)
Loading signals…
DCF Model — COR
Value from:
🔒 Upgrade to unlock
The full DCF valuation — fair value, implied growth and the price path — is a paid feature.
Upgrade
Pay up to today
—
vs current price $300.40
—
Cash flow & implied price by year
FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.
EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.
Free cash flow today
—
grows for the next years
Then mature
—
every future dollar counted back to today
Pile of today-dollars
—
÷ shares
Implied price path
| Year | FCF | Implied price |
|---|
Sensitivity — fair value: growth ↓ × target return →
