The WACC of Henry Schein Inc (HSIC) is 6.2%.
| Range | Selected | |
| Cost of equity | 5.50% - 8.00% | 6.75% |
| Tax rate | 23.00% - 23.50% | 23.25% |
| Cost of debt | 5.10% - 5.70% | 5.40% |
| WACC | 5.1% - 7.3% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.35 | 0.57 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.50% | 8.00% |
| Tax rate | 23.00% | 23.50% |
| Debt/Equity ratio | 0.26 | 0.26 |
| Cost of debt | 5.10% | 5.70% |
| After-tax WACC | 5.1% | 7.3% |
| Selected WACC | 6.2% | |