SERVICE CORP INTERNATIONAL (SCI)
Services-Personal Services · Consumer Discretionary · $10.3B
Intrinsic Value (Consensus)
$60.88
Current Price
$74.58
Margin of Safety
-18.4%
18.4% Above Intrinsic Value
Value: $61
Price: $75
Valuation Model Estimates
Current Price: $74.58
DCF (Discounted Cash Flow)
$110.63
Graham Number
$31.84
Earnings Power Value
$36.89
Relative Value (P/E)
$76.00
Dividend Discount Model
$49.03
Consensus Value
$60.88
Model Assumptions
Discount Rate
10.3%
Growth Rate
7.6%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
56
Profitability
25/25
Strength
12/25
Valuation
9/25
Growth
10/25
Financial Health Signals
Very high debt — Debt/Equity ratio is 314% (above 200% is risky)
Strong profitability — ROE of 33% (above 20% is excellent)
Key Financials
- EPS (TTM)
- $3.80
- EPS (Forward)
- $4.09
- Book Value
- $11.86
- P/E Ratio
- 20.0
- Forward P/E
- 18.6
- PEG Ratio
- —
- ROE
- 33.1%
- Debt/Equity
- 314%
- Revenue Growth
- 2.9%
- Earnings Growth
- 7.6%
- Dividend Yield
- 1.7%
- Beta
- 1.00
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-16
Source: Yahoo Finance