As of 2026-03-22, the Intrinsic Value of Service Corporation International (SCI) is 97.00 USD. This SCI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75.43 USD, the upside of Service Corporation International is 28.60%.
The range of the Intrinsic Value is 63.72 - 172.14 USD
Based on its market price of 75.43 USD and our intrinsic valuation, Service Corporation International (SCI) is undervalued by 28.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 63.72 - 172.14 | 97.00 | 28.6% |
| DCF (Growth 10y) | 70.91 - 171.62 | 102.07 | 35.3% |
| DCF (EBITDA 5y) | 53.40 - 78.57 | 65.25 | -13.5% |
| DCF (EBITDA 10y) | 62.67 - 90.89 | 75.70 | 0.4% |
| Fair Value | 19.49 - 19.49 | 19.49 | -74.16% |
| P/E | 52.06 - 91.67 | 61.53 | -18.4% |
| EV/EBITDA | 41.90 - 66.75 | 55.44 | -26.5% |
| EPV | 29.78 - 47.43 | 38.61 | -48.8% |
| DDM - Stable | 34.12 - 90.69 | 62.41 | -17.3% |
| DDM - Multi | 43.52 - 87.18 | 57.78 | -23.4% |
| Market Cap (mil) | 10,501.36 |
| Beta | 0.42 |
| Outstanding shares (mil) | 139.22 |
| Enterprise Value (mil) | 15,397.60 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.93% |
| Cost of Debt | 5.26% |
| WACC | 6.63% |