As of 2025-05-21, the Intrinsic Value of Service Corporation International (SCI) is 89.51 USD. This SCI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 77.65 USD, the upside of Service Corporation International is 15.30%.
The range of the Intrinsic Value is 57.55 - 165.22 USD
Based on its market price of 77.65 USD and our intrinsic valuation, Service Corporation International (SCI) is undervalued by 15.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 57.55 - 165.22 | 89.51 | 15.3% |
| DCF (Growth 10y) | 62.72 - 161.44 | 92.27 | 18.8% |
| DCF (EBITDA 5y) | 56.65 - 85.10 | 70.95 | -8.6% |
| DCF (EBITDA 10y) | 62.12 - 93.47 | 77.27 | -0.5% |
| Fair Value | 42.09 - 42.09 | 42.09 | -45.79% |
| P/E | 49.16 - 67.67 | 58.21 | -25.0% |
| EV/EBITDA | 50.88 - 79.20 | 59.86 | -22.9% |
| EPV | 30.59 - 50.09 | 40.34 | -48.1% |
| DDM - Stable | 31.94 - 88.55 | 60.25 | -22.4% |
| DDM - Multi | 38.86 - 81.35 | 52.34 | -32.6% |
| Market Cap (mil) | 11,189.36 |
| Beta | 0.36 |
| Outstanding shares (mil) | 144.10 |
| Enterprise Value (mil) | 15,788.14 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.90% |
| Cost of Debt | 4.94% |
| WACC | 6.66% |