HENRY SCHEIN INC (HSIC)
Wholesale-Medical, Dental & Hospital Equipment & Supplies · Consumer Discretionary · $9.3B
Intrinsic Value (Consensus)
$60.14
Current Price
$81.21
Margin of Safety
-25.9%
25.9% Above Intrinsic Value
Value: $60
Price: $81
Valuation Model Estimates
Current Price: $81.21
DCF (Discounted Cash Flow)
$97.72
Graham Number
$45.68
Earnings Power Value
$31.75
Relative Value (P/E)
$65.40
Dividend Discount Model
Not applicable
—
Consensus Value
$60.14
Model Assumptions
Discount Rate
10.3%
Growth Rate
7.2%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
59
Profitability
18/25
Strength
22/25
Valuation
9/25
Growth
10/25
Key Financials
- EPS (TTM)
- $3.27
- EPS (Forward)
- $3.51
- Book Value
- $28.36
- P/E Ratio
- 20.0
- Forward P/E
- 18.7
- PEG Ratio
- —
- ROE
- 12.3%
- Debt/Equity
- 32%
- Revenue Growth
- 4.0%
- Earnings Growth
- 7.2%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-16
Source: Yahoo Finance