HSIC
Henry Schein Inc
Price:  
65.80 
USD
Volume:  
730,253.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HSIC Intrinsic Value

%
Upside

As of 2024-06-15, the Intrinsic Value of Henry Schein Inc (HSIC) is 181.43 USD. This HSIC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 65.80 USD, the upside of Henry Schein Inc is %.

The range of the Intrinsic Value is 123.82 - 333.39 USD

65.80 USD
Stock Price
181.43 USD
Intrinsic Value
Intrinsic Value Details

HSIC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 123.82 - 333.39 181.43 175.7%
DCF (Growth 10y) 156.51 - 389.85 221.00 235.9%
DCF (EBITDA 5y) 65.52 - 87.46 71.89 9.3%
DCF (EBITDA 10y) 98.65 - 128.86 108.57 65.0%
Fair Value 15.15 - 15.15 15.15 -76.98%
P/E 39.63 - 65.03 51.24 -22.1%
EV/EBITDA 25.53 - 51.60 34.81 -47.1%
EPV 83.93 - 111.67 97.80 48.6%
DDM - Stable 35.10 - 116.11 75.60 14.9%
DDM - Multi 99.20 - 255.30 142.91 117.2%

HSIC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,425.69
Beta 0.61
Outstanding shares (mil) 128.05
Enterprise Value (mil) 10,643.69
Market risk premium 4.60%
Cost of Equity 6.20%
Cost of Debt 5.45%
WACC 5.76%