investorscraft@gmail.com

Intrinsic ValueHenry Schein, Inc. (HSIC)

Previous Close$69.01
Intrinsic Value
Upside potential
Previous Close
$69.01

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. operates as a leading distributor of healthcare products and services, primarily serving dental, medical, and animal health markets. The company generates revenue through the sale of consumable products, equipment, software, and value-added services, leveraging a global supply chain and e-commerce platforms. Its business model thrives on long-term relationships with practitioners, offering integrated solutions that streamline operations and enhance clinical outcomes. Henry Schein holds a strong position in the fragmented healthcare distribution sector, competing with scale and efficiency while maintaining a customer-centric approach. The company differentiates itself through proprietary technology, such as practice management software, and a broad portfolio of branded and private-label products. Its dual focus on dental and animal health provides diversification, mitigating sector-specific risks. With a presence in over 30 countries, Henry Schein benefits from geographic diversification and cross-selling opportunities, reinforcing its resilience in cyclical markets.

Revenue Profitability And Efficiency

Henry Schein reported $12.7 billion in revenue for FY 2024, with net income of $390 million, reflecting a net margin of approximately 3.1%. Operating cash flow stood at $848 million, demonstrating solid cash conversion. Capital expenditures of $148 million suggest disciplined reinvestment, with free cash flow supporting debt management and strategic initiatives. The company’s efficiency is underscored by its ability to maintain profitability despite margin pressures in healthcare distribution.

Earnings Power And Capital Efficiency

Diluted EPS of $3.05 indicates moderate earnings power, with room for improvement through operational leverage and cost controls. The company’s capital efficiency is evident in its ability to generate consistent operating cash flow, though elevated total debt of $2.87 billion warrants monitoring. Henry Schein’s capital allocation prioritizes growth investments and debt servicing, with limited shareholder returns via dividends historically.

Balance Sheet And Financial Health

The balance sheet shows $122 million in cash against $2.87 billion in total debt, indicating a leveraged position. However, strong operating cash flow provides liquidity to meet obligations. The absence of dividends suggests a focus on deleveraging or reinvestment. Financial health hinges on maintaining stable cash flows and managing debt covenants, particularly in a competitive distribution landscape.

Growth Trends And Dividend Policy

Revenue growth has been steady, supported by acquisitions and organic demand in core markets. The company does not currently pay dividends, opting to retain earnings for debt reduction or strategic investments. Future growth may hinge on technological adoption, such as telehealth and digital practice tools, as well as expansion in emerging markets.

Valuation And Market Expectations

The market appears to price HSIC as a stable but low-growth distributor, with valuation metrics reflecting moderate expectations. Investors likely focus on execution risks in margin improvement and debt management. Comparables suggest the stock trades in line with sector peers, discounting its diversified but competitive positioning.

Strategic Advantages And Outlook

Henry Schein’s scale, global footprint, and integrated solutions provide competitive moats, though pricing pressures persist. The outlook depends on leveraging technology to enhance customer stickiness and margin expansion. Macro trends like aging populations and pet care demand offer tailwinds, but execution remains critical to delivering shareholder value in a consolidating industry.

Sources

Company filings (10-K), 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