{
  "docId": "019dd923-622c-750b-8b98-7f30b1d3db0f",
  "docSlug": "04cdac207807",
  "documentTitle": "Henry Schein, Inc. (HSIC)",
  "authorId": "54_Spruce_Point_Capital",
  "authorName": null,
  "documentKindSlug": "activist-deck",
  "documentKindLabel": "Activist deck",
  "sourceTypeSlug": "short_seller",
  "sourceTypeLabel": "Short seller",
  "presentationDate": "2018-09-26 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3333334,
  "pageNumber": 36,
  "pageCount": 40,
  "prevPage": 35,
  "nextPage": 37,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "dense",
  "nDataPoints": 22,
  "notes": "Includes a callout explaining the valuation discount applied to legacy HSIC.",
  "elementsJson": [
    "headline_text",
    "callout_box",
    "valuation_table",
    "footnote"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622c-750b-8b98-7f30b1d3db0f/36",
  "deckHref": "/decks/019dd923-622c-750b-8b98-7f30b1d3db0f",
  "deckJsonHref": "/decks/019dd923-622c-750b-8b98-7f30b1d3db0f.json",
  "deckAnchorHref": "/decks/019dd923-622c-750b-8b98-7f30b1d3db0f#slide-36",
  "components": [
    {
      "bbox": {
        "h": 0.15,
        "w": 0.3,
        "x": 0.68,
        "y": 0.405
      },
      "kind": "callout",
      "text": "We are valuing legacy HSIC at a one turn discount to its current long-term EV/ EBITDA multiple of ~13.0X. We think a slight discount to its current valuation is warranted since the legacy HSIC will no longer be exposed to the higher growth animal health sector",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b0cbd07d-f57d-4608-8232-dc47b8836771",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "Price Target: $105.88",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd952-e6ea-711e-a3e3-66adcad833f6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.085,
        "w": 0.96,
        "x": 0.02,
        "y": 0.185
      },
      "kind": "paragraph",
      "text": "We estimate that Vets First Choice will more than double its 2017 EBITDA to ~$500M by 2020. The pro forma entity will offer investors exposure to the high growth animal health industry. We see the new VFC potentially garnering a multiple commensurate with industry bellwether Idexx. Our base case assumes a discount to Idexx, but we believe that the size of the addressable market for the pro forma entity far surpasses that of Idexx’s market opportunity.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c251aaa4-1dae-4003-807c-fbeae59a5d30",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.35,
        "x": 0.02,
        "y": 0.96
      },
      "kind": "source-note",
      "text": "Source: Bloomberg, Company Filings and Spruce Point Estimates",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8c0b29ca-ec38-451b-bd2b-a9bbab96a4f1",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.62,
        "w": 0.66,
        "x": 0.02,
        "y": 0.32
      },
      "kind": "table",
      "text": "HSIC Sum of Parts Valuation table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "610d01b8-532b-475f-a0bc-2bd5f655121a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.035,
        "w": 0.625,
        "x": 0.338,
        "y": 0.055
      },
      "kind": "title",
      "text": "HSIC's Sum of Parts Valuation – Base Case",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "526b819c-11da-416b-b694-ee17f0289b68",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 40,
      "from": 16,
      "beatId": "c70b1907-ab35-4f34-8825-342f2f0928a1",
      "arcName": "Problem-Agitate-Solution",
      "arcSlug": "problem-agitate-solution",
      "beatName": "Solution (Provide relief)",
      "beatSlug": "problem-agitate-solution-solution-provide-relief",
      "evidence": "The document provides a solution through the spin-off and merger, highlighting the growth potential and upside opportunity for HSIC shareholders.",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}