SCANSOURCE, INC. (SCSC)
Wholesale-Computers & Peripheral Equipment & Software · Consumer Discretionary · $1.0B
Intrinsic Value (Consensus)
$47.80
Current Price
$49.27
Margin of Safety
-3%
3% Above Intrinsic Value
Value: $48
Price: $49
Valuation Model Estimates
Current Price: $49.27
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$54.26
Earnings Power Value
$29.13
Relative Value (P/E)
$60.00
Dividend Discount Model
Not applicable
—
Consensus Value
$47.80
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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%.
Health Score
D
45
Profitability
15/25
Strength
14/25
Valuation
12/25
Growth
4/25
Financial Health Signals
Negative free cash flow — company is burning cash
Declining revenue — top line is shrinking
Low debt — conservative balance sheet
Key Financials
- EPS (TTM)
- $3.00
- EPS (Forward)
- $3.06
- Book Value
- $43.62
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 7.9%
- Debt/Equity
- 1%
- Revenue Growth
- -6.7%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- 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