Henry Schein, Inc. (HSIC)
NASDAQ · Health Care · market cap 8.72B
Share price
$85.04
At the last nightly close
Intrinsic value
$89.24
Range $89.24 – $100.87 — the conservative figure is the low end.
Margin of safety
+4.9%
($89.24 − $85.04) ÷ $85.04
EV / EBIT
19.1
On the median operating profit of 15 fiscal years through 2025.
How these numbers are computed
The valuations are calculated in Python from filed accounts, not written by a language model. Three methods run side by side: earnings power value, which capitalises a normalised operating profit; a free-cash-flow model; and the Graham Number as an asset-side cross-check. The conservative figure above is the low end of what they agree on.
The frame gives no credit for growth. A company that compounds will therefore read as expensive against it — that is deliberate. It is a price-discipline floor, not a price target, and it is not a view on what the shares will do.
The EV/EBIT ranking uses the median operating profit of up to fifteen fiscal years — a full cycle — where the free screeners use the last twelve months. When the data cannot support a method, the figure reads n/a rather than a number: a free-cash-flow valuation on a bank, a PEG on erratic earnings, a multiple on a company with no operating profit to speak of.
Fundamentals from SEC EDGAR. Prices, market data and technicals from yfinance. Valuation computed 2026-09-03.
Key metrics
Market position
Annual financials
| Period | Revenue | Operating income | Net income | EPS | Free cash flow |
|---|---|---|---|---|---|
| 2025-FY | 13.18B | 758.0M | 398.0M | 3.29 | 521.0M |
| 2024-FY | 12.67B | 731.0M | 390.0M | 3.07 | 661.0M |
| 2023-FY | 12.34B | 695.0M | 416.0M | 3.18 | 313.0M |
| 2022-FY | 12.65B | 878.0M | 538.0M | 3.95 | 474.0M |
| 2021-FY | 12.40B | 852.0M | 631.0M | 4.45 | 631.0M |
Filed figures from SEC EDGAR, in the reporting currency.
Next earnings
Recent news
- HSIC - Henry Schein, Inc. Stock Priceperplexity.ai
- Henry Schein (HSIC) Earnings: Latest Report, Earnings Call & Financialspublic.com
- Henry Schein Inc (NASDAQ:HSIC) Surges After Q1 Earnings Beat | ChartMill.comchartmill.com
- Henry Schein Inc (HSIC)morningstar.com
- Henry Schein, Inc. Common Stock (HSIC) News Headlines | Nasdaqnasdaq.com
Headlines link to their source. Sperio does not republish article text.
The figures above are the arithmetic. To see what a board of eight AI agents makes of them — macro, sector, filings, news and a devil's advocate whose only job is to attack the thesis — run the full analysis on HSIC.
Run the board on HSIC10 free analyses · no signup, no card
This page presents computed figures and filed financial data for information only. It is not investment advice, not a recommendation to buy or sell any security, and not a statement about what these shares will do. Sperio is a research tool, not an investment adviser. Figures are derived automatically from public filings and market data and may be incomplete, out of date or wrong. See the Terms & Disclaimer.