HSIC
Henry Schein Inc
Price:  
76.88 
USD
Volume:  
1,193,866.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HSIC WACC - Weighted Average Cost of Capital

The WACC of Henry Schein Inc (HSIC) is 6.6%.

The Cost of Equity of Henry Schein Inc (HSIC) is 6.90%.
The Cost of Debt of Henry Schein Inc (HSIC) is 4.60%.

Range Selected
Cost of equity 5.70% - 8.10% 6.90%
Tax rate 23.00% - 23.50% 23.25%
Cost of debt 4.50% - 4.70% 4.60%
WACC 5.5% - 7.7% 6.6%
WACC

HSIC WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.4 0.58
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.70% 8.10%
Tax rate 23.00% 23.50%
Debt/Equity ratio 0.11 0.11
Cost of debt 4.50% 4.70%
After-tax WACC 5.5% 7.7%
Selected WACC 6.6%