Service Corporation International
Bear Case (25th pct.)
-26.6% vs price
Base Case (Median)
1.9% vs price
Bull Case (75th pct.)
17.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $329.28 | 299.0% | High (40%) |
| PE Comparable | $84.08 | 1.9% | Medium (25%) |
| Growth Trajectory DCF | $55.56 | -32.7% | Medium (20%) |
| Graham Number | $34.15 | -58.6% | Medium (30%) |
| EV/EBITDA | $93.60 | 13.4% | Medium (20%) |
| EV/FCF | $99.77 | 20.9% | Medium (20%) |
| Earnings Power Value | $65.61 | -20.5% | Medium (50%) |
Based on 7 out of 8 methods, SCI appears fairly valued at the current price of $82.53. The base case fair value of $84.08 implies 1.9% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.