SCSC
Scansource Inc
Price:  
42.04 
USD
Volume:  
184,068.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SCSC Intrinsic Value

259.60 %
Upside

What is the intrinsic value of SCSC?

As of 2025-07-11, the Intrinsic Value of Scansource Inc (SCSC) is 151.19 USD. This SCSC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.04 USD, the upside of Scansource Inc is 259.60%.

The range of the Intrinsic Value is 119.09 - 210.23 USD

Is SCSC undervalued or overvalued?

Based on its market price of 42.04 USD and our intrinsic valuation, Scansource Inc (SCSC) is undervalued by 259.60%.

42.04 USD
Stock Price
151.19 USD
Intrinsic Value
Intrinsic Value Details

SCSC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 119.09 - 210.23 151.19 259.6%
DCF (Growth 10y) 140.89 - 234.16 174.06 314.0%
DCF (EBITDA 5y) 100.57 - 126.27 111.87 166.1%
DCF (EBITDA 10y) 125.97 - 159.61 140.79 234.9%
Fair Value 74.73 - 74.73 74.73 77.75%
P/E 41.43 - 68.17 53.86 28.1%
EV/EBITDA 35.19 - 57.62 46.09 9.6%
EPV 61.54 - 77.70 69.62 65.6%
DDM - Stable 21.35 - 49.25 35.30 -16.0%
DDM - Multi 85.01 - 152.90 109.32 160.0%

SCSC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 950.10
Beta 1.24
Outstanding shares (mil) 22.60
Enterprise Value (mil) 941.84
Market risk premium 4.60%
Cost of Equity 9.63%
Cost of Debt 4.72%
WACC 8.86%