SV
H
US

HSIC.US · HENRY SCHEIN INC

US · US

Latest price75.07 USD
30D-12.07%
Vs. base value+67.4%

Research summary

HSIC.US latest organized financial period shows revenue grew +4.03% YoY and net income grew +2.05% YoY. Current price is about 75.07 USD, while the model base case is about 44.85 USD; the current price sits +67.4% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.

Key financial trend

Annual financial metrics with switchable views. · Unit: USD

14 records
Revenue13B USD
Net income398M USD
Free cash flow712M USD
Operating cash flow712M USD

Price trend

Price date: 2026/04/29 · Updated: 2026/04/29 15:29

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price75.07 USD
Base value44.85 USD
Vs. base+67.4%
Price date2026/04/29
44.85 USD44.85 USD47.02 USD

+67.38%

Calculated

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

73.60 USD68.79 USD86.25 USD

+9.13%

68.79 USDCurrent price is close to the base model value.
Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

41.48 USD38.77 USD48.62 USD

+93.63%

38.77 USDCurrent price is 93.6% above the base model value.Adjusted reference: 80.20 USD
Calculated

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

Implied growth-0.8%

Current price implies roughly -0.8% annualized FCF growth.

-0.8%Current price implies roughly -0.8% annualized FCF growth.
Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

45.41 USD45.41 USD45.41 USD

+65.32%

45.41 USDCurrent price is 65.3% above the base model value.

Updated: 2026/04/29 15:29

Valuation basis and non-recurring items

Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.

Expand

A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.

PeriodItemCategoryAfter-tax impactConfidence
2025/12/27Restructuring chargesRestructuring-83M USDMedium
2024/12/28Restructuring chargesRestructuring-174M USDMedium
2023/12/30Restructuring chargesRestructuring-126M USDMedium
2022/12/31Restructuring chargesRestructuring-202M USDMedium
2021/12/25Restructuring chargesRestructuring-6M USDMedium
2020/12/26Discontinued operationsDiscontinued operations3M USDHigh
2025/09/27Restructuring chargesRestructuring-92M USDMedium
2025/06/28Restructuring chargesRestructuring-56M USDMedium
2025/03/29Restructuring chargesRestructuring-20M USDMedium
2024/09/28Restructuring chargesRestructuring-191M USDMedium
2024/06/29Restructuring chargesRestructuring-63M USDMedium
2024/03/30Restructuring chargesRestructuring-16M USDMedium
Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 14
PeriodTypeRevenueNet IncomeAdjusted net incomeFree Cash FlowDiluted EPSAdjusted EPS
2025/12/27Annual13B USD398M USD481M USD712M USD3.273.95
2024/12/28Annual13B USD390M USD564M USD848M USD3.054.41
2023/12/30Annual12B USD416M USD542M USD500M USD3.164.12
2022/12/31Annual-538M USD740M USD602M USD3.915.38
2021/12/25Annual-631M USD638M USD710M USD4.454.49
Ad placement