Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
SERVICE CORP INTERNATIONAL
Bear Case (25th pct.)
-32.9% vs price
Base Case (Median)
-22.8% vs price
Bull Case (75th pct.)
-7.9% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $160.17 | 107.6% | High (40%) |
| PE Comparable | $72.28 | -6.3% | Medium (25%) |
| Growth Trajectory DCF | $47.98 | -37.8% | Medium (20%) |
| Graham Number | $32.04 | -58.5% | Medium (30%) |
| EV/EBITDA | $59.58 | -22.8% | Medium (20%) |
| EV/FCF | $55.51 | -28.0% | Medium (20%) |
| Earnings Power Value | $69.89 | -9.4% | Medium (50%) |
Based on 7 out of 7 methods, SCI appears overvalued at the current price of $77.14. The base case fair value of $59.58 implies 22.8% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.