As of 2024-12-14, the Intrinsic Value of Henry Schein Inc (HSIC) is
157.51 USD. This HSIC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 76.60 USD, the upside of Henry Schein Inc is
105.60%.
The range of the Intrinsic Value is 108.43 - 277.04 USD
157.51 USD
Intrinsic Value
HSIC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
108.43 - 277.04 |
157.51 |
105.6% |
| DCF (Growth 10y) |
138.60 - 324.19 |
192.96 |
151.9% |
| DCF (EBITDA 5y) |
62.26 - 104.80 |
81.52 |
6.4% |
| DCF (EBITDA 10y) |
90.69 - 139.22 |
112.25 |
46.5% |
| Fair Value |
12.59 - 12.59 |
12.59 |
-83.56% |
| P/E |
37.42 - 58.43 |
50.05 |
-34.7% |
| EV/EBITDA |
21.51 - 67.78 |
40.46 |
-47.2% |
| EPV |
74.48 - 101.85 |
88.16 |
15.1% |
| DDM - Stable |
26.09 - 78.64 |
52.37 |
-31.6% |
| DDM - Multi |
94.90 - 221.50 |
132.77 |
73.3% |
HSIC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,550.49 |
| Beta |
0.38 |
| Outstanding shares (mil) |
124.68 |
| Enterprise Value (mil) |
12,077.49 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.82% |
| Cost of Debt |
5.36% |
| WACC |
6.29% |