
Henry Schein Inc
NASDAQ:HSIC

Intrinsic Value
The intrinsic value of one
HSIC
stock under the Base Case scenario is
101.85
USD.
Compared to the current market price of 70.47 USD,
Henry Schein Inc
is
Undervalued by 31%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Henry Schein Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Henry Schein Inc
Balance Sheet Decomposition
Henry Schein Inc
Current Assets | 4B |
Cash & Short-Term Investments | 127m |
Receivables | 1.6B |
Other Current Assets | 2.3B |
Non-Current Assets | 6.4B |
Long-Term Investments | 609m |
PP&E | 850m |
Intangibles | 5B |
Free Cash Flow Analysis
Henry Schein Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Henry Schein Inc
Revenue
|
12.7B
USD
|
Cost of Revenue
|
-8.7B
USD
|
Gross Profit
|
4B
USD
|
Operating Expenses
|
-3.2B
USD
|
Operating Income
|
777m
USD
|
Other Expenses
|
-370m
USD
|
Net Income
|
407m
USD
|
HSIC Profitability Score
Profitability Due Diligence
Henry Schein Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Henry Schein Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
HSIC Solvency Score
Solvency Due Diligence
Henry Schein Inc's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Score
Henry Schein Inc's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HSIC Price Targets Summary
Henry Schein Inc
According to Wall Street analysts, the average 1-year price target for
HSIC
is 77.63 USD
with a low forecast of 55.55 USD and a high forecast of 90.3 USD.
Dividends
Current shareholder yield for HSIC is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
HSIC
stock under the Base Case scenario is
101.85
USD.
Compared to the current market price of 70.47 USD,
Henry Schein Inc
is
Undervalued by 31%.