HSIC
Henry Schein Inc
Price:  
74.67 
USD
Volume:  
699,008.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HSIC Intrinsic Value

129.60 %
Upside

What is the intrinsic value of HSIC?

As of 2025-07-04, the Intrinsic Value of Henry Schein Inc (HSIC) is 171.42 USD. This HSIC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 74.67 USD, the upside of Henry Schein Inc is 129.60%.

The range of the Intrinsic Value is 118.50 - 298.32 USD

Is HSIC undervalued or overvalued?

Based on its market price of 74.67 USD and our intrinsic valuation, Henry Schein Inc (HSIC) is undervalued by 129.60%.

74.67 USD
Stock Price
171.42 USD
Intrinsic Value
Intrinsic Value Details

HSIC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 118.50 - 298.32 171.42 129.6%
DCF (Growth 10y) 144.36 - 332.09 199.94 167.8%
DCF (EBITDA 5y) 62.95 - 110.31 86.15 15.4%
DCF (EBITDA 10y) 91.86 - 144.41 116.92 56.6%
Fair Value 16.28 - 16.28 16.28 -78.20%
P/E 40.05 - 69.35 59.49 -20.3%
EV/EBITDA 29.08 - 76.77 58.17 -22.1%
EPV 82.40 - 108.27 95.34 27.7%
DDM - Stable 35.77 - 105.30 70.53 -5.5%
DDM - Multi 93.97 - 214.68 130.68 75.0%

HSIC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,333.75
Beta 0.30
Outstanding shares (mil) 125.00
Enterprise Value (mil) 12,097.75
Market risk premium 4.60%
Cost of Equity 6.58%
Cost of Debt 5.35%
WACC 6.04%