The Discounted Cash Flow (DCF) valuation of Scansource Inc (SCSC) is 152.93 USD. With the latest stock price at 47.35 USD, the upside of Scansource Inc based on DCF is 223.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 10.0% | 8.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 111.88 - 245.33 | 152.93 |
| Upside | 136.3% - 418.1% | 223.0% |