SCANSOURCE, INC. (SCSC)
Wholesale-Computers & Peripheral Equipment & Software · Consumer Discretionary · $1.2B
Intrinsic Value (Consensus)
$47.80
Current Price
$60.00
Margin of Safety
-20.3%
20.3% Above Intrinsic Value
Value: $48
Price: $60
Valuation Model Estimates
Current Price: $60.00
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance