The Discounted Cash Flow (DCF) valuation of Service Corporation International (SCI) is 87.23 USD. With the latest stock price at 85.95 USD, the upside of Service Corporation International based on DCF is 1.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.7% | 6.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 56.84 - 155.50 | 87.23 |
| Upside | -33.9% - 80.9% | 1.5% |