The Discounted Cash Flow (DCF) valuation of Service Corporation International (SCI) is 94.57 USD. With the latest stock price at 76.50 USD, the upside of Service Corporation International based on DCF is 23.6%.
Based on the latest price of 76.50 USD and our DCF valuation, Service Corporation International (SCI) is a buy. buying SCI stocks now will result in a potential gain of 23.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.6% | 6.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 61.47 - 168.44 | 94.57 |
| Upside | -19.6% - 120.2% | 23.6% |