Valuation Henry Schein, Inc.

Stocks

Market Closed - Nasdaq Other stock markets 21:00:00 09/06/2026 BST			5-day change	1st Jan Change
80.03 ^USD	+2.54%		+5.25%	+5.89%

05-27	Henry Schein, Inc. Presents at Stifel Jaws & Paws Conference 2026, May-27-2026 03:00 PM
05-22	Henry Schein Names William K. Daniel as Independent Chairman	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,573	10,916	9,855	8,780	8,962	9,117	-	-
Change	-	3.25%	-9.72%	-10.9%	2.08%	1.72%	-	-
Enterprise Value (EV) ¹	11,327	11,948	12,035	11,194	11,913	11,974	11,625	11,277
Change	-	5.48%	0.73%	-6.98%	6.43%	0.51%	-2.92%	-2.99%
P/E ratio	17.1x	20.6x	24x	23.1x	23.3x	19.1x	16.8x	15.1x
PBR	3.05x	3.08x	2.68x	2.58x	2.72x	2.24x	1.98x	1.84x
PEG	-	-1.7x	-1.3x	-6.64x	3.23x	0.7x	1.2x	1.4x
Capitalization / Revenue	0.85x	0.86x	0.8x	0.69x	0.68x	0.66x	0.64x	0.61x
EV / Revenue	0.91x	0.94x	0.98x	0.88x	0.9x	0.87x	0.81x	0.76x
EV / EBITDA	10.6x	12.5x	12.2x	10.6x	10.8x	10.3x	9.37x	8.64x
EV / EBIT	13.2x	16x	19.6x	11.8x	12.3x	11.8x	10.7x	9.78x
EV / FCF	18x	23.6x	34.1x	16x	20.8x	24.5x	17.9x	16x
FCF Yield	5.57%	4.24%	2.93%	6.25%	4.81%	4.08%	5.59%	6.25%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	4.45	3.91	3.16	3.05	3.27	4.197	4.775	5.29
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	12,401	12,647	12,339	12,673	13,184	13,747	14,264	14,829
EBITDA ¹	1,069	959	984	1,061	1,101	1,167	1,241	1,305
EBIT ¹	859.6	747	615	949	972	1,012	1,084	1,154
Net income ¹	631.2	538	416	390	398	482.2	543.4	587.2
Net Debt ¹	754.6	1,032	2,180	2,414	2,951	2,858	2,508	2,161
Reference price ²	76.24	80.53	75.84	70.42	76.13	80.03	80.03	80.03
Nbr of stocks (in thousands)	138,674	135,548	129,938	124,681	117,725	113,917	-	-
Announcement Date	15/02/22	16/02/23	27/02/24	25/02/25	24/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HENRY SCHEIN, INC.	19.07x	0.87x	10.26x	-.--%	9.12B
SHIP HEALTHCARE HOLDINGS, INC.	12.18x	0.21x	4.64x	2.9%	1.2B
AS ONE CORPORATION	16.81x	1.2x	9.11x	2.92%	950M
ACCENDRA HEALTH, INC.	-2.91x	0.67x	5.06x	0.09%	204M
Average	11.29x	0.74x	7.27x	1.48%	2.87B
Weighted average by Cap.	17.77x	0.83x	9.49x	0.55%