As of 2024-12-13, the Intrinsic Value of Service Corporation International (SCI) is 87.23 USD. This SCI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 86.23 USD, the upside of Service Corporation International is 1.20%.

The range of the Intrinsic Value is 56.84 - 155.50 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	56.84 - 155.50	87.23	1.2%
DCF (Growth 10y)	63.17 - 154.34	91.46	6.1%
DCF (EBITDA 5y)	77.44 - 93.06	84.44	-2.1%
DCF (EBITDA 10y)	79.79 - 101.39	89.57	3.9%
Fair Value	30.29 - 30.29	30.29	-64.87%
P/E	53.36 - 70.38	61.98	-28.1%
EV/EBITDA	61.14 - 89.15	77.54	-10.1%
EPV	35.54 - 54.83	45.19	-47.6%
DDM - Stable	30.83 - 79.71	55.27	-35.9%
DDM - Multi	42.31 - 82.08	55.53	-35.6%