HENRY SCHEIN INC (HSIC)
Wholesale-Medical, Dental & Hospital Equipment & Supplies
Latest Price
$85.75
TTM P/E
25.91
Normalized P/E
24.98
Div Yield
--
Book Value
28.41
P/B Ratio
3.02
Valuation metrics
adjust assumptions →EPS: $3.27
Book value / share: $28.03
Formula: √(22.5 × EPS × BVPS)
Graham Number
$45.41
47% downside
Norm. op. income: $653M (median of 7yr)
Tax rate: 24%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$17.90
79% downside
Base FCF: $573M (median of recent 5yr)
Growth: -10%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$4.05
95% downside
EPS: $3.27
Target P/E: 25×
Formula: EPS × P/E
P/E Fair Value
$81.75
5% downside
Institutional Ownership
97.1% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| Kohlberg Kravis Roberts & Co. L.P. | 15.65M | $1.15B | 13.68% | -- | 2026-03-31 |
| BlackRock, Inc. | 7.02M | $517.0M | 6.14% | +63.8K | 2026-03-31 |
| Artisan Partners Limited Partnership | 6.57M | $484.0M | 5.74% | -74.4K | 2026-03-31 |
| VANGUARD CAPITAL MANAGEMENT LLC | 6.42M | $473.0M | 5.61% | -- | 2026-03-31 |
| FMR LLC | 5.72M | $421.0M | 5.00% | +1.75M | 2026-03-31 |
| Invesco Ltd. | 4.89M | $360.0M | 4.27% | +431.1K | 2026-03-31 |
| STATE STREET CORP | 4.38M | $322.0M | 3.83% | -24.2K | 2026-03-31 |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 4.19M | $309.0M | 3.67% | -- | 2026-03-31 |
| AMERICAN CENTURY COMPANIES INC | 3.59M | $264.0M | 3.14% | -70.8K | 2026-03-31 |
| Palestra Capital Management LLC | 3.41M | $251.0M | 2.98% | +1.03M | 2026-03-31 |