investorscraft@gmail.com

Intrinsic ValueHenry Schein, Inc. (HS2.DE)

Previous Close74.06
Intrinsic Value
Upside potential
Previous Close
74.06

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, medical, and veterinary practitioners. The company operates through two core segments: healthcare distribution, and technology and value-added services. The distribution segment supplies consumables, equipment, pharmaceuticals, and diagnostic products, while the technology segment offers practice management software and other digital solutions tailored to healthcare providers. Henry Schein’s integrated approach combines product distribution with high-margin technology services, creating a sticky customer base and recurring revenue streams. The company’s extensive product portfolio and logistical capabilities position it as a critical partner for office-based practitioners, particularly in North America and Europe. Its focus on value-added services, such as equipment maintenance and software support, differentiates it from pure-play distributors. Henry Schein competes in the fragmented healthcare distribution market, leveraging its scale, supplier relationships, and cross-selling opportunities to maintain a strong market position. The company’s emphasis on digital transformation and omnichannel engagement aligns with broader industry trends toward efficiency and automation in healthcare delivery.

Revenue Profitability And Efficiency

Henry Schein reported revenue of €12.67 billion for the fiscal year, 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. Capital expenditures of €148 million suggest disciplined reinvestment, with free cash flow supporting debt management and strategic initiatives. The diluted EPS of €3.05 indicates moderate earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings are driven by a mix of high-volume, low-margin distribution and higher-margin technology services. Operating cash flow covers interest and debt obligations comfortably, with room for incremental investments. The absence of dividends allows retained earnings to be deployed toward growth or debt reduction. Capital efficiency metrics are in line with industry peers, though margins could benefit from further scale and software adoption.

Balance Sheet And Financial Health

Henry Schein’s balance sheet shows €122 million in cash against €2.87 billion in total debt, indicating moderate leverage. The debt-to-equity ratio appears manageable given stable cash flows, but liquidity could be tighter in cyclical downturns. The company’s investment-grade profile and access to capital markets provide flexibility for M&A or share repurchases, though its current focus seems to be on organic growth and operational efficiency.

Growth Trends And Dividend Policy

Revenue growth is likely tied to dental and veterinary market expansion, with technology services acting as a key accelerator. The company does not pay a dividend, opting instead to reinvest in its business. Historical trends suggest a focus on bolt-on acquisitions and software enhancements to drive long-term value. Macro trends like aging populations and preventive care demand could support steady mid-single-digit growth.

Valuation And Market Expectations

At a market cap of €9.38 billion, Henry Schein trades at a P/E multiple of approximately 24x, reflecting expectations for steady growth and margin stability. The beta of 0.874 suggests lower volatility than the broader market, aligning with its defensive healthcare exposure. Investors likely prize its resilient demand profile and hybrid distribution-services model, though competition and supply chain risks remain watch items.

Strategic Advantages And Outlook

Henry Schein’s dual-segment model provides diversification and cross-selling opportunities, while its technology offerings deepen customer relationships. The company is well-positioned to benefit from digitization in healthcare, though it must navigate pricing pressures and supplier consolidation. Long-term success will depend on executing its software-led strategy while maintaining cost discipline in distribution. The outlook remains stable, with upside from operational improvements and strategic acquisitions.

Sources

Company filings, Bloomberg

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