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.
SCANSOURCE, INC.
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-26.7% vs price
Base Case (Median)
0.9% vs price
Bull Case (75th pct.)
47.0% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $14.22 | -76.7% | High (40%) |
| PE Comparable | $95.07 | 55.7% | Medium (25%) |
| Growth Trajectory DCF | $84.41 | 38.3% | Medium (20%) |
| Graham Number | $59.06 | -3.3% | Low (10%) |
| EV/EBITDA | $61.60 | 0.9% | Medium (20%) |
| EV/FCF | $105.42 | 72.7% | Medium (20%) |
| Earnings Power Value | $30.44 | -50.1% | Medium (50%) |
Based on 7 out of 7 methods, SCSC appears fairly valued at the current price of $61.05. The base case fair value of $61.60 implies 0.9% 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.