As of 2025-09-18, the Intrinsic Value of Henry Schein Inc (HSIC) is 172.02 USD. This HSIC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 67.37 USD, the upside of Henry Schein Inc is 155.30%.
The range of the Intrinsic Value is 120.89 - 288.11 USD
Based on its market price of 67.37 USD and our intrinsic valuation, Henry Schein Inc (HSIC) is undervalued by 155.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 120.89 - 288.11 | 172.02 | 155.3% |
| DCF (Growth 10y) | 145.57 - 317.54 | 198.43 | 194.5% |
| DCF (EBITDA 5y) | 59.95 - 109.99 | 86.30 | 28.1% |
| DCF (EBITDA 10y) | 89.61 - 144.17 | 117.40 | 74.3% |
| Fair Value | 16.04 - 16.04 | 16.04 | -76.19% |
| P/E | 38.04 - 67.75 | 59.02 | -12.4% |
| EV/EBITDA | 26.34 - 82.57 | 61.58 | -8.6% |
| EPV | 82.74 - 106.60 | 94.67 | 40.5% |
| DDM - Stable | 34.32 - 94.91 | 64.62 | -4.1% |
| DDM - Multi | 93.16 - 198.75 | 126.69 | 88.1% |
| Market Cap (mil) | 8,169.96 |
| Beta | 0.37 |
| Outstanding shares (mil) | 121.27 |
| Enterprise Value (mil) | 11,042.96 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.79% |
| Cost of Debt | 5.35% |
| WACC | 6.17% |