Company Valuation: Centene Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 48,081 46,439 39,643 30,585 20,226 33,721 - -
Change - -3.41% -14.63% -22.85% -33.87% 66.72% - -
Enterprise Value (EV) 1 53,801 52,385 40,279 35,055 19,739 30,299 28,914 28,315
Change - -2.63% -23.11% -12.97% -43.69% 53.5% -4.57% -2.07%
P/E 36.1x 39.6x 15x 9.6x -3.04x 27.5x 20.7x 13.6x
PBR 1.79x 1.88x 1.53x 1.14x 1.01x 1.48x 1.32x 1.18x
PEG - -4.3x 0x 0.3x 0x -0x 0.6x 0.3x
Capitalization / Revenue 0.38x 0.32x 0.26x 0.19x 0.1x 0.18x 0.18x 0.17x
EV / Revenue 0.43x 0.36x 0.26x 0.21x 0.1x 0.16x 0.15x 0.14x
EV / EBITDA 9.8x 11.3x 7.36x 7.75x 19.9x 14.7x 10.8x 8.23x
EV / EBIT 13.4x 13.5x 9.63x 8.82x 49.2x 20.1x 13.5x 8.96x
EV / FCF 16.3x 9.96x 5.55x -71.5x 4.57x 11x 18x 11.1x
FCF Yield 6.12% 10% 18% -1.4% 21.9% 9.07% 5.56% 8.99%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 2.28 2.07 4.95 6.31 -13.53 2.481 3.307 5.032
Distribution rate - - - - - - - -
Net sales 1 125,982 144,547 153,999 163,071 194,777 190,329 191,074 198,235
EBITDA 1 5,490 4,624 5,475 4,524 991 2,066 2,683 3,439
EBIT 1 4,014 3,888 4,182 3,975 401 1,508 2,139 3,161
Net income 1 1,347 1,202 2,702 3,305 -6,674 1,208 1,626 2,418
Net Debt 1 5,720 5,946 636 4,470 -487 -3,423 -4,808 -5,406
Reference price 2 82.40 82.01 74.21 60.58 41.15 68.29 68.29 68.29
Nbr of stocks (in thousands) 583,503 566,260 534,201 504,865 491,518 493,797 - -
Announcement Date 2/8/22 2/7/23 2/6/24 2/4/25 2/6/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
27.53x0.16x14.87x-.--% 33.72B
25.05x0.98x15.4x2.06% 390B
20.92x0.6x11.34x1.64% 92.33B
12.19x0.35x7.44x2.03% 80.55B
49.79x0.36x20.63x0.88% 48.74B
73.05x0.26x16.65x-.--% 12.65B
106.53x0.73x24.4x-.--% 4.21B
24.8x1.69x9.77x-.--% 2.51B
348.06x0.77x38.46x-.--% 2.41B
49.4x2.78x14.66x0.56% 285M
Average 73.73x 0.87x 17.36x 0.72% 66.71B
Weighted average by Cap. 27.46x 0.75x 14.37x 1.74%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CNC Stock
  4. Valuation Centene Corporation