HSIC

Nasdaq

HENRY SCHEIN INC

Health Care, Health Care Distributors

$88.13

close 7 Aug 2026

+33.33%

52-week change

$9.86B

market cap

$61.95

$92.18

52-week range

Expected price

$67.31 – $82.27

Current price

$88.13

Signal

Could be overvalued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)25.69x

P/S (TTM)0.73x

P/B3.12x

EV/EBITDA (TTM)12.22x

FCF yield (TTM)5.77%

PEG (TTM, GAAP)—

Context

P/E, own 5-year average21.67x

P/E, sector median29.65x*

Price at 5-year median P/E$74.81*

Forward — analyst consensus

Forward P/E (FY2026)16.39x*

Forward P/E (FY2027)14.69x

Forward PEG1.42*

Consensus EPS FY2026 (17 analysts)$5.38

EPS growth (FY2026→FY2027)11.57%

Revenue growth (FY2026)5.21%

Street view

Price target (mean)$97.56*

Target upside10.70%

Ratings (buy / hold / sell)9 / 7 / 1

FY2026 EPS revisions, 30d (up / down)1 / 1

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

period to 27 Jun 2026, filed 4 Aug 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

5Y CAGR +0.82%10Y CAGR +0.52%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$88.13

Cash & equivalents—

Total debt$2.44B

Shares outstanding111.92M

Result

DCF price per share—

Current price$88.13

Margin of safety—

PV of years 1–10$3.97B

PV of terminal value$5.33B

Equity value—

Market-implied growth—

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$573.67M	$578.37M	$583.11M	$587.89M	$592.71M	$597.58M	$602.48M	$607.42M	$612.40M	$617.42M	$11.51B
PV	$531.17M	$495.86M	$462.89M	$432.12M	$403.39M	$376.57M	$351.54M	$328.17M	$306.35M	$285.98M	$5.33B

period to 27 Jun 2026, filed 4 Aug 2026, close 7 Aug 2026