HSIC
Henry Schein Inc
Price:  
65.15 
USD
Volume:  
1,380,602.00
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 7.1%.

The Cost of Equity of Henry Schein Inc (HSIC) is 7.90%.
The Cost of Debt of Henry Schein Inc (HSIC) is 5.45%.

Range Selected
Cost of equity 6.40% - 9.40% 7.90%
Tax rate 23.00% - 23.50% 23.25%
Cost of debt 5.20% - 5.70% 5.45%
WACC 5.9% - 8.2% 7.1%
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 0.55 0.8
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.40% 9.40%
Tax rate 23.00% 23.50%
Debt/Equity ratio 0.28 0.28
Cost of debt 5.20% 5.70%
After-tax WACC 5.9% 8.2%
Selected WACC 7.1%