As of 2025-02-10, the Intrinsic Value of Scansource Inc (SCSC) is
161.71 USD. This SCSC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 38.02 USD, the upside of Scansource Inc is
325.30%.
The range of the Intrinsic Value is 119.30 - 254.53 USD
161.71 USD
Intrinsic Value
SCSC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
119.30 - 254.53 |
161.71 |
325.3% |
| DCF (Growth 10y) |
148.81 - 300.60 |
196.88 |
417.8% |
| DCF (EBITDA 5y) |
104.21 - 128.63 |
117.47 |
209.0% |
| DCF (EBITDA 10y) |
135.40 - 175.59 |
155.46 |
308.9% |
| Fair Value |
66.05 - 66.05 |
66.05 |
73.72% |
| P/E |
37.30 - 68.97 |
52.52 |
38.1% |
| EV/EBITDA |
32.87 - 51.61 |
42.72 |
12.4% |
| EPV |
58.47 - 81.62 |
70.04 |
84.2% |
| DDM - Stable |
19.38 - 53.18 |
36.28 |
-4.6% |
| DDM - Multi |
88.97 - 194.40 |
122.58 |
222.4% |
SCSC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
905.64 |
| Beta |
1.60 |
| Outstanding shares (mil) |
23.82 |
| Enterprise Value (mil) |
935.02 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.01% |
| Cost of Debt |
4.72% |
| WACC |
8.27% |