← Scroll for more →
Henry Schein Inc (HSIC)
Wholesale-Medical, Dental & Hospital Equipment & Supplies
Latest Price
$83.97
TTM P/E
24.48
Normalized P/E
24.99
Div Yield
--
Book Value
27.71
P/B Ratio
3.03
Valuation metrics
adjust assumptions →EPS: $3.27
Book value / share: $28.03
Formula: √(22.5 × EPS × BVPS)
Graham Number
$45.41
46% 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
3% downside
Institutional Ownership
100.0% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| Kohlberg Kravis Roberts & Co. L.P. | 15.65M | $1.31B | 13.99% | -- | 2026-06-30 |
| FMR LLC | 7.55M | $630.0M | 6.75% | +1.83M | 2026-06-30 |
| BlackRock, Inc. | 7.02M | $586.0M | 6.28% | +1.7K | 2026-06-30 |
| Artisan Partners Limited Partnership | 6.47M | $540.0M | 5.78% | -105.6K | 2026-06-30 |
| Vanguard Capital Management LLC | 6.35M | $530.0M | 5.67% | -76.5K | 2026-06-30 |
| JPMorgan Chase & Co | 4.34M | $366.0M | 3.88% | -758.5K | 2026-06-30 |
| State Street Corp | 4.31M | $359.0M | 3.85% | -73.7K | 2026-06-30 |
| Vanguard Portfolio Management LLC | 4.13M | $345.0M | 3.69% | -61.5K | 2026-06-30 |
| American Century Companies Inc | 3.46M | $288.0M | 3.09% | -137.2K | 2026-06-30 |
| Dimensional Fund Advisors LP | 3.39M | $283.0M | 3.03% | +521.2K | 2026-06-30 |