HSIC
Henry Schein Inc
Price:  
76.85 
USD
Volume:  
1,945,995.00
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 6.2%.

The Cost of Equity of Henry Schein Inc (HSIC) is 6.80%.
The Cost of Debt of Henry Schein Inc (HSIC) is 5.40%.

Range Selected
Cost of equity 5.90% - 7.70% 6.80%
Tax rate 23.00% - 23.50% 23.25%
Cost of debt 5.10% - 5.70% 5.40%
WACC 5.5% - 7.0% 6.2%
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 0.44 0.51
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.90% 7.70%
Tax rate 23.00% 23.50%
Debt/Equity ratio 0.26 0.26
Cost of debt 5.10% 5.70%
After-tax WACC 5.5% 7.0%
Selected WACC 6.2%