investorscraft@gmail.com

Intrinsic ValueHenry Schein, Inc. (0L3C.L)

Previous Close£74.36
Intrinsic Value
Upside potential
Previous Close
£74.36

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Henry Schein, Inc. is a leading global provider of healthcare products and services, primarily serving dental and medical practitioners, laboratories, and institutional clinics. The company operates through two key segments: Health Care Distribution, which supplies a comprehensive range of dental and medical products, and Technology and Value-Added Services, offering practice management software, financial services, and consulting. Henry Schein’s diversified portfolio positions it as a critical link in the healthcare supply chain, catering to both routine and high-tech clinical needs. The company’s strong relationships with manufacturers and practitioners enhance its ability to deliver integrated solutions, from consumables to advanced digital equipment. Its focus on value-added services, such as continuing education and financial support, further solidifies its role as a trusted partner in the healthcare ecosystem. With a global footprint and a reputation for reliability, Henry Schein maintains a competitive edge in a fragmented market, leveraging scale and expertise to serve evolving customer demands.

Revenue Profitability And Efficiency

Henry Schein reported revenue of $12.67 billion for the fiscal year ending December 2024, with net income of $390 million, reflecting a net margin of approximately 3.1%. The company generated $848 million in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures totaled $148 million, indicating disciplined reinvestment in operations. The diluted EPS of $3.05 underscores steady earnings performance despite macroeconomic pressures in the healthcare sector.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams, with a significant portion derived from recurring product sales and high-margin technology services. Henry Schein’s capital efficiency is evident in its ability to maintain profitability while navigating supply chain complexities. The absence of dividends suggests a focus on reinvesting cash flows into growth initiatives and debt management, aligning with long-term strategic goals.

Balance Sheet And Financial Health

Henry Schein’s balance sheet shows $122 million in cash and equivalents against total debt of $2.87 billion, indicating a leveraged but manageable financial position. The company’s operating cash flow coverage of debt obligations provides liquidity flexibility. With a market capitalization of $8.72 billion, the firm maintains investor confidence in its ability to service debt and fund operations sustainably.

Growth Trends And Dividend Policy

Growth trends reflect resilience in core dental and medical distribution, complemented by expansion in high-value technology services. The company does not currently pay dividends, opting instead to allocate capital toward organic growth and strategic acquisitions. This approach aligns with its focus on scaling higher-margin segments and enhancing digital capabilities in a competitive healthcare landscape.

Valuation And Market Expectations

Trading on the LSE with a beta of 0.87, Henry Schein exhibits lower volatility relative to the broader market. The company’s valuation reflects its stable cash flows and entrenched market position. Investors likely price in moderate growth expectations, balancing sector headwinds with the company’s ability to capitalize on long-term healthcare demand.

Strategic Advantages And Outlook

Henry Schein’s strategic advantages include its extensive distribution network, trusted brand, and integrated service offerings. The outlook remains positive, driven by demand for dental and medical supplies, though supply chain normalization and cost management will be critical. The company’s focus on technology adoption and value-added services positions it well for sustained relevance in a dynamic healthcare environment.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount