COMSCORE, INC. (SCOR)
Services-Business Services, NEC · Technology · $1.3B
Intrinsic Value (Consensus)
$43.92
Current Price
$85.00
Margin of Safety
-48.3%
48.3% Above Intrinsic Value
Value: $44
Price: $85
Valuation Model Estimates
Current Price: $85.00
DCF (Discounted Cash Flow)
$22.81
Graham Number
$26.63
Earnings Power Value
$41.26
Relative Value (P/E)
$85.00
Dividend Discount Model
Not applicable
—
Consensus Value
$43.92
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
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%.
Key Financials
- EPS (TTM)
- $4.25
- EPS (Forward)
- $4.46
- Book Value
- $7.42
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- -9.0%
- Debt/Equity
- 37%
- Revenue Growth
- 0.4%
- Earnings Growth
- 5.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance