The Discounted Cash Flow (DCF) valuation of Service Corporation International (SCI) is 94.57 USD. With the latest stock price at 81.20 USD, the upside of Service Corporation International based on DCF is 16.5%.
Based on the latest price of 81.20 USD and our DCF valuation, Service Corporation International (SCI) is a buy. buying SCI stocks now will result in a potential gain of 16.5%.
| 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 | -24.3% - 107.4% | 16.5% |