Using the PEG framework with analyst consensus forward EPS growth of 20.1%, Henry Schein, Inc. has a fair value of $106.33 based on NTM EPS (FY2026) of $5.29. The current PEG ratio is 0.69.
PEG < 1 = bargain, 1–1.5 = fair, > 2 = expensive.
PEG is most informative for high-growth companies — the PEG sweet spot.
| EPS Growth RateForward | 20.1% |
| Adjusted Growth (clamped 8–25%) | 20.1% |
| Fair P/E | 20.1x |
| NTM EPS (FY2026) | $5.29 |
| Fair Value | $106.33 |
| Period | EPS Est. | Growth | Analysts |
|---|---|---|---|
| FY2025 (actual) | $3.27 | — | — |
| FY2026E | $5.29 | +61.9% | 11 |
| FY2027E | $5.84 | +10.4% | 11 |
| FY2028E | $6.42 | +9.9% | 9 |
| FY2029E | $6.80 | +5.9% | 7 |
4Y Forward EPS CAGR: 20.1%
| Year | Net Income | EPS | YoY |
|---|---|---|---|
| FY2021 | $623.9M | $4.45 | — |
| FY2022 | $538.0M | $3.91 | -12.1% |
| FY2023 | $416.0M | $3.16 | -19.2% |
| FY2024 | $390.0M | $3.05 | -3.5% |
| FY2025 | $398.0M | $3.27 | +7.2% |
4Y Historical EPS CAGR: -7.4%
The PEG Fair Value uses the Price/Earnings-to-Growth framework. A stock is fairly valued when its P/E ratio equals its earnings growth rate (PEG = 1.0). This model adds dividend yield to the growth rate per the original PEGY formula.
Growth rate priority: analyst consensus forward EPS CAGR (when ≥ 3 analysts cover the stock), falling back to historical EPS CAGR. Using EPS rather than net income avoids distortion from share buybacks. The growth rate is clamped between 8% and 25% — below 8% would undervalue stable earners, while above 25% would overvalue unsustainable spikes.