Valuation models
price $84.88 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused66.19 – 122.1587.633% undervaluedDCF · Perpetuity growth · 10y71.86 – 129.4393.9510% undervaluedDCF · EBITDA exit · 5y135.26 – 150.07142.4640% undervaluedDCF · EBITDA exit · 10y126.95 – 153.88139.7639% undervaluedP/E · peers106.46 – 186.79115.9727% undervaluedP/E · own history83.98 – 102.3995.6911% undervaluedPEG—114.4626% undervaluedEV/EBITDA · peers93.97 – 126.03121.7730% undervaluedEV/Revenue · peers—0.2632546% overvaluedEarnings power value8.66 – 28.1916.41417% overvaluedWall St. consensus target—97.5013% belowCost of capital (WACC)—7.29%—
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
87.63
Henry Schein closed at $84.88 — undervalued by 3% vs model.
66.19the model's range122.15
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
0.26 – 142.46
Wall St. target
97.50 13% below
Below model, 1y
5 of 30 days
How it is valued
Valued asMature & stable
Low/slowing growth (~3% recent)Thin margins (3.0% net margin)Strong FCF yield (6.1%)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.