SafetyMargin.ioSafetyMargin.io
BlogWatchlistCompare
Compare Stocks › HSIC vs INTC

Henry Schein, Inc. (HSIC) vs Intel Corporation (INTC)

HSIC
Henry Schein, Inc.
$72.68
VS
INTC
Intel Corporation
$46.18

Risks

HSIC
  • ⚠ROIC has declined by 5.1 percentage points over the observed period, which may signal competitive erosion.
  • ⚠FCF yield of 6.1% suggests reasonable valuation assuming continued moderate growth.
INTC
  • ⚠Intel Corporation scores only 17/100 on the Economic Moat Score, suggesting limited durable competitive advantages.

Key Valuation Metrics

Learn more →
HSIC
INTC
Valuation
$521.00M
Free Cash Flow
$-4.50B
6.09%
FCF Yield
-1.95%
22.23
Trailing P/E
N/A
12.40
Forward P/E
46.59
Quality & Moat
6.70%
ROIC
1.24%
8.30%
ROE
-0.21%
31.14%
Gross Margin
36.56%
1.63
PEG Ratio
N/A
Balance Sheet Safety
0.72
Debt / Equity
0.37
N/A
Interest Coverage
N/A
3.21
Net Debt / EBITDA
0.77
N/A
Dividend Yield
N/A
HSIC: 5Ties: 1INTC: 3
HSICINTC

Historical Fundamentals

Learn more →
HSIC

Price ÷ Earnings Per Share — how many years of current earnings you're paying for at today's price. Lower P/E may indicate undervaluation.

INTC

Price ÷ Earnings Per Share — how many years of current earnings you're paying for at today's price. Lower P/E may indicate undervaluation.

Price ÷ Earnings Per Share — how many years of current earnings you're paying for at today's price. Lower P/E may indicate undervaluation.

$1 Retained Earnings Test

Learn more →
HSIC
$-1.48
created per $1 retained over 3 years
Market Cap Declined
Σ Retained
$1.20B
Δ Market Cap
$-1.78B
Buffett's "$1 Test": For every $1 of earnings retained, has management created at least $1 of market value?
> $1 created per $1 retained = Value Creator · < $1 created = Value Destroyer
INTC
N/A
Net losses over 3 years — test not applicable
Company had negative cumulative retained earnings
Σ Retained
$-22.02B
Δ Market Cap
+$74.94B
Buffett's "$1 Test": For every $1 of earnings retained, has management created at least $1 of market value?
> $1 created per $1 retained = Value Creator · < $1 created = Value Destroyer

Buffett's "$1 Test": For every $1 of earnings retained, has management created at least $1 of market value?
> $1 created per $1 retained = Value Creator · < $1 created = Value Destroyer

Discounted Cash Flow (DCF) Analysis

Learn more →
HSIC
31.1% Overvalued
Price is 31.1% above estimated fair value
Current Price: $72.68
Fair Value: $55.45
Strongly undervalued
Undervalued
Fairly valued
Overvalued
Strongly overvalued
INTC
Insufficient Data
Enter initial FCF to calculate intrinsic value
Current Price: $46.18
Fair Value: $0.00
Strongly undervalued
Undervalued
Fairly valued
Overvalued
Strongly overvalued

Reverse DCF — Market-Implied Growth

Learn more →
HSIC

What growth rate is the market pricing in at $73?

+13.1%
Market-Implied Owner Earnings Growth
Standard FCF implies +9.4%

The market implies +13.1% Owner Earnings growth, above historical trends.

Standard FCF implies a demanding +9.4%, reflecting heavy growth investment.

INTC

Requires positive FCF to compute implied growth rate.

Economic Moat Score

Learn more →
HSIC
64/100
Narrow Moat
70+ Wide · 40-69 Narrow · <40 None

Narrow moat with revenue predictability as the key competitive advantage. Improving roic consistency would strengthen the moat.

Composite score measuring competitive advantage durability across four dimensions: returns above cost of capital, pricing power stability, revenue predictability, and capital efficiency. Based on 5 years of fundamental data.
INTC
17/100
No Moat
70+ Wide · 40-69 Narrow · <40 None

No durable moat detected, though revenue predictability shows some competitive positioning. The business lacks consistent evidence of sustainable advantages.

Composite score measuring competitive advantage durability across four dimensions: returns above cost of capital, pricing power stability, revenue predictability, and capital efficiency. Based on 5 years of fundamental data.

Forensic Accounting

Learn more →
HSIC
-2.53
Unlikely Manipulator
Above -1.78 = likely manipulator · -2.22 to -1.78 = grey zone

M-Score Trend

Beneish's 8-variable model estimates the probability of earnings manipulation. An M-Score above -1.78 signals elevated risk — companies in this range have historically been 3-5× more likely to be manipulating earnings. Scores between -2.22 and -1.78 fall in a grey zone warranting further investigation.
INTC
-2.59
Unlikely Manipulator
Above -1.78 = likely manipulator · -2.22 to -1.78 = grey zone

M-Score Trend

Beneish's 8-variable model estimates the probability of earnings manipulation. An M-Score above -1.78 signals elevated risk — companies in this range have historically been 3-5× more likely to be manipulating earnings. Scores between -2.22 and -1.78 fall in a grey zone warranting further investigation.

Beneish's 8-variable model estimates the probability of earnings manipulation. An M-Score above -1.78 signals elevated risk — companies in this range have historically been 3-5× more likely to be manipulating earnings. Scores between -2.22 and -1.78 fall in a grey zone warranting further investigation.

Ownership Breakdown

Learn more →
HSIC
Insiders 1.0%Institutions 106.6%
No. of Institutional Holders756
High insider ownership aligns management incentives with shareholders — a key signal in Buffett-style analysis. Institutional concentration can indicate smart-money conviction but also crowding risk.
INTC
Insiders 4.4%Institutions 62.0%Retail & Other 33.6%
No. of Institutional Holders3,156
High insider ownership aligns management incentives with shareholders — a key signal in Buffett-style analysis. Institutional concentration can indicate smart-money conviction but also crowding risk.

High insider ownership aligns management incentives with shareholders. Institutional concentration can indicate smart-money conviction but also crowding risk.

Insider Buying Activity

Learn more →
HSIC
0
Buys (3M)
1
Buys (12M)
Total value (12M): $670,800
DANIEL WILLIAM K
Director
$670,800
@ $67.08 · 2025-08-07
Open market purchases · includes direct & indirect ownership · excludes option exercises
INTC
1
Buys (3M)
1
Buys (12M)
Total value (12M): $249,985
ZINSNER DAVID A
Chief Financial Officer
$249,985
@ $42.50 · 2026-01-26
GELSINGER PATRICK P
Chief Executive Officer
$251,198
@ $22.53 · 2024-11-04
GELSINGER PATRICK P
Chief Executive Officer
$251,946
@ $20.16 · 2024-08-05
GELSINGER PATRICK P
Chief Executive Officer
$124,173
@ $30.29 · 2024-05-01
GELSINGER PATRICK P
Chief Executive Officer
$125,674
@ $31.42 · 2024-04-29
Open market purchases · includes direct & indirect ownership · excludes option exercises

Open market purchases · includes direct & indirect ownership · excludes option exercises.

Insider Selling Activity

Learn more →
HSIC
3
Sells (3M)
3
Sells (12M)
Total value (12M): $931,849
KUEHN KURT P
Director
$224,565
@ $78.96 · 2026-03-10
LASKAWY PHILIP A
Director
$228,544
@ $80.36 · 2026-03-05
MLOTEK MARK E
Officer
$478,740
@ $80.80 · 2026-03-04
CONNETT BRADFORD C
Officer
$287,161
@ $71.15 · 2025-03-19
LASKAWY PHILIP A
Director
$184,999
@ $71.04 · 2025-03-19
KUEHN KURT P
Director
$199,396
@ $71.55 · 2025-03-05
ETTINGER MICHAEL S.
Chief Operating Officer
$918,000
@ $75.00 · 2024-11-18
MCGLYNN LORELEI
Officer
$1.46M
@ $69.30 · 2024-09-06
MLOTEK MARK E
Officer and Director
$207,360
@ $69.12 · 2024-08-14
SIEGEL WALTER
Officer
$287,189
@ $69.47 · 2024-06-06
Direct ownership only · excludes indirect, option exercises, planned (10b5-1) sales & derivatives
INTC
1
Sells (3M)
1
Sells (12M)
Total value (12M): $981,000
MILLER BOISE APRIL
Officer
$981,000
@ $49.05 · 2026-02-02
HOLTHAUS MICHELLE JOHNSTON
General Counsel
$650,000
@ $26.00 · 2024-11-07
Direct ownership only · excludes indirect, option exercises, planned (10b5-1) sales & derivatives

Direct ownership only · excludes indirect, option exercises, planned (10b5-1) sales & derivatives.

🎭 Mr. Market's Mood

Learn more →
HSIC
FearGreed
😨Fear(40/100)

"Market is pessimistic — investigate whether fears are temporary or structural"

Composite sentiment score based on 6 market signals. Inspired by Buffett's "Mr. Market" allegory — fear = potential opportunity, greed = potential risk. Must be used alongside fundamental analysis, not in isolation.
INTC
FearGreed
😐Neutral(53/100)

"Market is pricing this stock without strong emotion in either direction"

Composite sentiment score based on 6 market signals. Inspired by Buffett's "Mr. Market" allegory — fear = potential opportunity, greed = potential risk. Must be used alongside fundamental analysis, not in isolation.

Composite sentiment score based on market signals. Inspired by Buffett’s "Mr. Market" allegory — fear = potential opportunity, greed = potential risk. Must be used alongside fundamental analysis, not in isolation.

⚖️ Buffett Signal

Learn more →
HSIC
⚪Awaiting DCF Data

The Buffett Signal cross-references market sentiment with DCF valuation. Configure the DCF Analysis above to generate a signal.

DCF Margin of Safety: N/AMr. Market's Mood: Fear (40)
INTC
⚪Awaiting DCF Data

The Buffett Signal cross-references market sentiment with DCF valuation. Configure the DCF Analysis above to generate a signal.

DCF Margin of Safety: N/AMr. Market's Mood: Neutral (53)
View HSIC Full AnalysisView INTC Full Analysis