As of 2024-12-11, the Intrinsic Value of Henry Schein Inc (HSIC) is 208.37 USD. This HSIC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 74.73 USD, the upside of Henry Schein Inc is 178.80%.

The range of the Intrinsic Value is 131.78 - 468.78 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	131.78 - 468.78	208.37	178.8%
DCF (Growth 10y)	161.58 - 523.12	244.19	226.8%
DCF (EBITDA 5y)	62.46 - 93.32	72.32	-3.2%
DCF (EBITDA 10y)	91.19 - 128.26	103.93	39.1%
Fair Value	12.59 - 12.59	12.59	-83.15%
P/E	31.83 - 55.46	47.53	-36.4%
EV/EBITDA	21.51 - 73.39	42.81	-42.7%
EPV	75.44 - 102.32	88.88	18.9%
DDM - Stable	30.92 - 120.90	75.91	1.6%
DDM - Multi	110.42 - 333.63	165.68	121.7%