DENTSPLY SIRONA Inc.

DENTSPLY SIRONA Inc.

XRAYยทNASDAQ

$9.64

-3.8%
HealthcareMedical - Instruments & Supplies

DENTSPLY SIRONA Inc. manufactures and sells various dental products and technologies for professional dental market worldwide. The company operates through two segments, Technologies & Equipment, and Consumables. The Technologies & Equipment segment provides dental equipment, such as treatment centers, imaging equipment, motorized dental handpieces, and other instruments for dental practitioners and specialists; dental CAD/CAM technologies for dental offices to support various digital dental procedures, including dental restorations; dentist-directed clear aligner solutions, SureSmile, and direct-to-consumer clear aligner solutions, as well as high frequency vibration technology device; implants; and urology catheters and other healthcare-related consumable products. The Consumables segment offers endodontic products comprising drills, filers, sealers, irrigation needles, and other tools or single-use solutions, which support root canal procedures; restorative products that include artificial teeth, dental ceramics, digital dentures, precious metal dental alloys, and crown and bridge porcelain products. It also provides small equipment products, which comprise intraoral curing light systems, dental diagnostic systems, and ultrasonic scalers and polishers, as well as dental anesthetics, prophylaxis paste, dental sealants, impression materials, teeth whiteners, and topical fluoride. The company was founded in 1877 and is headquartered in Charlotte, North Carolina.

At a Glance

Live Snapshot
Market Cap$1.93B
EPS-3.0000
P/E Ratio-3.21
Earnings Date08/06/2026
DENTSPLY SIRONA Inc.

DENTSPLY SIRONA Inc. Fair Value Envelope

XRAY ยท NASDAQ

Our analysis suggests that XRAY has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $9.64, this represents a potential HIDDEN relative to our calculated worth for DENTSPLY SIRONA Inc..

Intrinsic Value
Current Price: $9.64

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$181.5M
+ Cash & Equivalents$326.0M
Firm Value$507.5M
- Debt$2.5B
Equity Value-$2.0B
/ Shares Outstanding199,551,969B
DCF Value-$10
OVERVALUED BY 202%

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
$117.5M
$58.8M
$29.4M
$14.7M
$7.3M
$3.7M
$1.8M
$918.0K
$459.0K
$229.5K
Maintenance CapEx
-$13.1M
-$6.6M
-$3.3M
-$1.6M
-$818.8K
-$409.4K
-$204.7K
-$102.3K
-$51.2K
-$25.6K
Owner Earnings
$104.4M
$52.2M
$26.1M
$13.1M
$6.5M
$3.3M
$1.6M
$815.6K
$407.8K
$203.9K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$96.7M
$44.8M
$20.7M
$9.6M
$4.4M
$2.1M
$951.8K
$440.7K
$204.0K
$94.4K
Terminal Value represents 0.9% of Enterprise Value