The Discounted Cash Flow (DCF) valuation of Henry Schein Inc (HSIC) is 227.48 USD. With the latest stock price at 85.03 USD, the upside of Henry Schein Inc based on DCF is 167.5%.
Based on the latest price of 85.03 USD and our DCF valuation, Henry Schein Inc (HSIC) is a buy. buying HSIC stocks now will result in a potential gain of 167.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 6.5% | 5.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 152.09 - 426.90 | 227.48 |
| Upside | 78.9% - 402.1% | 167.5% |