Henry Schein Inc Valuation – July 2016 $HSIC

Benjamin Graham taught that Intelligent Investors must do a thorough fundamental analysis of investment opportunities to determine their intrinsic value and inherent risk.  This is best done by utilizing a systematic approach to analysis that will provide investors with a sense of how a specific company compares to another company or by reviewing the 10 Companies Benjamin Graham Would Invest In Today - July 2016.  By using the ModernGraham method one can review a company’s historical accomplishments and determine an intrinsic value that can be compared across industries.  What follows is a stock analysis showing a specific look at how Henry Schein Inc (HSIC) fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): Henry Schein, Inc. is a provider of health care products and services to office-based dental, animal health and medical practitioners. The Company’s segments include healthcare distribution, and technology and value-added services. The healthcare distribution segment aggregates its global dental, animal health and medical operating segments. This segment distributes consumable products, equipment, pharmaceuticals, infection-control products and vitamins. Its global dental group serves office-based dental practitioners, schools and other institutions. The technology and value-added services segment group provides software, technology and other value-added services to health care practitioners. Its technology group offerings include practice management software systems for dental and medical practitioners and animal health clinics. Its value-added practice solutions include financial services on a non-recourse basis, e-services, as well as education services for practitioners.


To read the details of this valuation, you must be logged in as a premium member. If you are not a premium member, please consider becoming one.

Premium members can view a full ModernGraham valuation of the company and have access to download a PDF version of the valuation for easy reference. Here is a free sample valuation pdf, and here is a post detailing what can be found within each individual company’s valuation.


Downloadable PDF version of this valuation:

ModernGraham Valuation of HSIC – July 2016

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $14,874,774,263 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 1.65 Fail
3. Earnings Stability Positive EPS for 10 years prior Pass
4. Dividend Record Dividend Payments for 10 years prior Fail
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 109.33% Pass
6. Moderate PEmg Ratio PEmg < 20 31.47 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 5.14 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 1.65 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 0.52 Pass
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Fail
5. Earnings Growth EPSmg greater than 5 years ago Pass

Stage 2: Determination of Intrinsic Value

HSIC value chart July 2016

EPSmg $5.75
MG Growth Estimate 7.50%
MG Value $135.17
Opinion Overvalued
MG Grade C-
MG Value based on 3% Growth $83.38
MG Value based on 0% Growth $48.88
Market Implied Growth Rate 11.49%
Current Price $180.98
% of Intrinsic Value 133.89%

Henry Schein, Inc. is suitable for the Enterprising Investor but not the more conservative Defensive Investor. The Defensive Investor is concerned with the low current ratio, poor dividend history, and the high PEmg and PB ratios. The Enterprising Investor is only concerned with the lack of dividends. As a result, all Enterprising Investors following the ModernGraham approach should feel comfortable proceeding with the analysis.

As for a valuation, the company appears to be Overvalued after growing its EPSmg (normalized earnings) from $3.83 in 2012 to an estimated $5.75 for 2016. This level of demonstrated earnings growth does not support the market’s implied estimate of 11.49% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on Benjamin Graham’s formula, returns an estimate of intrinsic value below the price.

Henry Schein, Inc. receives an average overall rating in the ModernGraham grading system, scoring a C-.

Stage 3: Information for Further Research

HSIC charts July 2016

Net Current Asset Value (NCAV) -$5.03
Graham Number $72.61
PEmg 31.47
Current Ratio 1.65
PB Ratio 5.14
Current Dividend $0.00
Dividend Yield 0.00%
Number of Consecutive Years of Dividend Growth 0


Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 3/1/2016
Total Current Assets $3,271,003,000
Total Current Liabilities $1,987,504,000
Long-Term Debt $666,283,000
Total Assets $6,600,570,000
Intangible Assets $2,528,360,000
Total Liabilities $3,686,872,000
Shares Outstanding (Diluted Average) 82,739,000

Earnings Per Share History

Next Fiscal Year Estimate $6.60
Dec2015 $5.69
Dec2014 $5.44
Dec2013 $4.93
Dec2012 $4.32
Dec2011 $3.97
Dec2010 $3.49
Dec2009 $3.44
Dec2008 $2.67
Dec2007 $2.36
Dec2006 $1.82
Dec2005 $1.70
Dec2004 $1.43
Dec2003 $1.53
Dec2002 $1.32
Dec2001 $1.01
Dec2000 $0.68
Dec1999 $0.61
Dec1998 $0.20
Dec1997 -$0.02
Dec1996 $0.47

Earnings Per Share – ModernGraham History

Next Fiscal Year Estimate $5.75
Dec2015 $5.17
Dec2014 $4.75
Dec2013 $4.28
Dec2012 $3.83
Dec2011 $3.46
Dec2010 $3.05
Dec2009 $2.69
Dec2008 $2.21
Dec2007 $1.90
Dec2006 $1.64
Dec2005 $1.50
Dec2004 $1.33
Dec2003 $1.19
Dec2002 $0.94
Dec2001 $0.66
Dec2000 $0.45

Recommended Reading:

Other ModernGraham posts about the company

Henry Schein Inc Valuation – February 2016 Update $HSIC
Henry Schein Inc. Valuation – October 2015 Update $HSIC
Henry Schein Inc. Valuation – October 2015 Update $HSIC
The Best Companies of the Medical Industry – September 2015
Henry Schein Inc. Analysis – Initial Coverage $HSIC

Other ModernGraham posts about related companies

Quest Diagnostics Inc Valuation – July 2016 $DGX
Tenet Healthcare Corp Valuation – July 2016 $THC
Laboratory Corp of America Holdings Valuation – July 2016 $LH
Medtronic PLC Valuation – July 2016 $MDT
Intuitive Surgical Inc Valuation – July 2016 $ISRG
Cardinal Health Inc Valuation – July 2016 $CAH
PerkinElmer Inc Valuation – July 2016 $PKI
Varian Medical Systems Inc Valuation – July 2016 $VAR
St. Jude Medical Inc Valuation – June 2016 $STJ
Zimmer Biomet Holdings Inc Valuation – June 2016 $ZBH


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.