What Is HSIC Fair Value?
Henry Schein (HSIC) fair value estimate using multiple valuation models, updated daily.
As of October 14, 2026, Henry Schein (HSIC) has a composite fair value estimate of $76.77 based on four valuation models: DCF (41% weight), Graham Number (29% weight), PEG (29% weight), and DDM (0% weight). The current market price is $85.03, suggesting the stock is fair value by 9.7%.
Data as of October 14, 2026 (today)
Composite Fair Value
Fair Value3 of 4 models$76.77
vs. current price of $85.03(-9.7%)
How Is HSIC Fair Value Calculated?
Four independent models estimate what HSIC is worth. Each uses different inputs and assumptions. The composite blends them by weight.
HSIC Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
41% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$90.25
+6.1%Fair Value
Inputs used
DDM (Dividend Discount Model)
0% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
N/A
This stock does not pay a dividend, so the DDM cannot be applied. The composite adjusts by redistributing this weight to the other models.
HSIC Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
29% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$58.48
-31.2%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
29% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$53.88
-36.6%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $85.03 is 6.1% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $489.8M | $454.9M |
| Year 2 | $537.9M | $464.0M |
| Year 3 | $590.7M | $473.2M |
| Year 4 | $648.7M | $482.7M |
| Year 5 | $712.4M | $492.3M |
| Year 6 | $782.4M | $502.1M |
| Year 7 | $859.2M | $512.2M |
| Year 8 | $943.6M | $522.4M |
| Year 9 | $1.04B | $532.8M |
| Year 10 | $1.14B | $543.4M |
| Terminal Value | $22.56B | $10.77B |
What Are HSIC's Key Financial Metrics?
Earnings & Growth
Current Price
$85.03
EPS (TTM)
$3.43
Forward P/E
14.2
Profit Margin
3.0%
Cash & Balance Sheet
Free Cash Flow
446M
EBITDA
1.1B
Book Value
$28.21
Total Debt
3.8B
What Do Analysts Say About HSIC?
Low
$64.00
Average
$97.27
High
$110.00
Upside
+14.4%
HSIC Fair Value FAQ
What is the fair value of HSIC?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), HSIC's estimated fair value is $76.77. The stock is currently trading at $85.03, which makes it fair value by our analysis.
How is HSIC's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is HSIC overvalued or undervalued?
Based on our analysis, HSIC is fair value. The current price of $85.03 is 9.7% above our estimated fair value of $76.77.
What do Wall Street analysts say about HSIC?
15 analysts cover Henry Schein with a consensus rating of "Buy." The average price target is $97.27, ranging from $64.00 to $110.00. This implies 14.4% upside from the current price.