The Discounted Cash Flow (DCF) valuation of Henry Schein Inc (HSIC) is 208.37 USD. With the latest stock price at 77.03 USD, the upside of Henry Schein Inc based on DCF is 170.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.0% | 6.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 131.78 - 468.78 | 208.37 |
| Upside | 71.1% - 508.6% | 170.5% |