SCSC
Scansource Inc
Price:  
43.94 
USD
Volume:  
134,222.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SCSC Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Scansource Inc (SCSC) is 50.63 USD. This SCSC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.94 USD, the upside of Scansource Inc is %.

The range of the Intrinsic Value is 40.98 - 66.27 USD

43.94 USD
Stock Price
50.63 USD
Intrinsic Value
Intrinsic Value Details

SCSC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 40.98 - 66.27 50.63 15.2%
DCF (Growth 10y) 47.16 - 74.17 57.51 30.9%
DCF (EBITDA 5y) 31.68 - 40.38 37.42 -14.8%
DCF (EBITDA 10y) 39.28 - 50.55 45.80 4.2%
Fair Value 87.53 - 87.53 87.53 99.21%
P/E 35.85 - 51.98 43.93 -0.0%
EV/EBITDA 22.69 - 44.78 31.91 -27.4%
EPV 58.29 - 80.85 69.57 58.3%
DDM - Stable 25.69 - 53.18 39.44 -10.2%
DDM - Multi 31.05 - 51.71 38.95 -11.4%

SCSC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,105.97
Beta 1.21
Outstanding shares (mil) 25.17
Enterprise Value (mil) 1,229.62
Market risk premium 4.60%
Cost of Equity 8.23%
Cost of Debt 4.89%
WACC 7.20%