Henry Schein, Inc.

Henry Schein, Inc.

HSICยทNASDAQ

$75.74

-0.35%
HealthcareMedical - Distribution

Henry Schein, Inc. provides health care products and services to dental practitioners and laboratories, physician practices, government, institutional health care clinics, and other alternate care clinics worldwide. It operates through two segments, Health Care Distribution, and Technology and Value-Added Services. The Health Care Distribution segment offers dental products, including infection-control products, handpieces, preventatives, impression materials, composites, anesthetics, teeth, dental implants, gypsum, acrylics, articulators, abrasives, dental chairs, delivery units and lights, X-ray supplies and equipment, personal protective equipment, and high-tech and digital restoration equipment, as well as equipment repair services. This segment also provides medical products comprising branded and generic pharmaceuticals, vaccines, surgical products, diagnostic tests, infection-control products, X-ray products, equipment, and vitamins. The Technology and Value-Added Services segment offers software, technology, and other value-added services that include practice management software systems for dental and medical practitioners. This segment also provides value-added practice solutions, which comprise financial services on a non-recourse basis, e-services, practice technology, network, and hardware services, as well as continuing education services for practitioners, and consulting and other services. Henry Schein, Inc. was founded in 1932 and is headquartered in Melville, New York.

At a Glance

Live Snapshot
Market Cap$8.63B
EPS3.2900
P/E Ratio23.02
Earnings Date08/04/2026
Henry Schein, Inc.

Henry Schein, Inc. Fair Value Envelope

HSIC ยท NASDAQ

Our analysis suggests that HSIC has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $75.74, this represents a potential HIDDEN relative to our calculated worth for Henry Schein, Inc..

Intrinsic Value
Current Price: $75.74

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$3.8B
+ Cash & Equivalents$156.0M
Firm Value$3.9B
- Debt$3.7B
Equity Value$234.0M
/ Shares Outstanding122,601,373B
DCF Value$2
OVERVALUED BY 97%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$617.2M
$535.0M
$463.8M
$402.1M
$348.5M
$302.1M
$261.9M
$227.0M
$196.8M
$170.6M
Maintenance CapEx
-$24.1M
-$20.9M
-$18.1M
-$15.7M
-$13.6M
-$11.8M
-$10.2M
-$8.9M
-$7.7M
-$6.7M
Owner Earnings
$593.1M
$514.1M
$445.7M
$386.4M
$334.9M
$290.3M
$251.7M
$218.2M
$189.1M
$164.0M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$549.2M
$440.8M
$353.8M
$284.0M
$227.9M
$183.0M
$146.9M
$117.9M
$94.6M
$75.9M
Terminal Value represents 34.3% of Enterprise Value