|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 51.41 USD | -1.81% |
|
+2.02% | +31.98% |
| 06-30 | ScanSource Expands HPE Partnership to Include Juniper Networking | MT |
| 06-30 | ScanSource, Inc. Expands HPE Networking Partnership to Include HPE Juniper Networking | CI |
Company Valuation: ScanSource, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 716.4 | 785.7 | 736 | 1,095 | 944.7 | 1,064 | - | - |
| Change | - | 9.68% | -6.32% | 48.75% | -13.71% | 12.65% | - | - |
| Enterprise Value (EV) | 716.4 | 785.7 | 736 | 1,095 | 944.7 | 1,064 | 1,064 | 1,064 |
| Change | - | 9.68% | -6.32% | 48.75% | -13.71% | 12.65% | 0% | 0% |
| P/E | 67x | 9.03x | 8.35x | 14.5x | 13.9x | 15.4x | 13.6x | 11.4x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0x | 3.2x | -1.1x | -7.09x | 1.1x | 1.1x | 0.6x |
| Capitalization / Revenue | 0.23x | 0.22x | 0.19x | 0.34x | 0.31x | 0.35x | 0.33x | 0.32x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.35x | 0.33x | 0.32x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 7.53x | 7.05x | 6.34x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 9.3x | 8.32x | 7.36x |
| EV / FCF | 0x | -0x | -0x | 0x | 0x | 12.5x | 13.4x | 11.8x |
| FCF Yield | 16% | -16.7% | -6.22% | 33.2% | 11% | 8.02% | 7.46% | 8.46% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.42 | 3.45 | 3.54 | 3.06 | 3 | 3.41 | 3.85 | 4.61 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,151 | 3,530 | 3,788 | 3,260 | 3,041 | 3,075 | 3,197 | 3,332 |
| EBITDA 1 | 109.9 | 166.7 | 179.9 | 140.7 | 144.7 | 141.4 | 151 | 167.9 |
| EBIT 1 | 93.12 | 140 | 151.1 | 110.4 | 111.3 | 114.4 | 127.9 | 144.6 |
| Net income 1 | 10.8 | 88.8 | 89.81 | 77.06 | 71.55 | 73.9 | 82.2 | 93.55 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 28.13 | 31.14 | 29.56 | 44.31 | 41.81 | 52.36 | 52.36 | 52.36 |
| Nbr of stocks (in thousands) | 25,466 | 25,232 | 24,900 | 24,709 | 22,596 | 20,325 | - | - |
| Announcement Date | 24/08/21 | 23/08/22 | 22/08/23 | 27/08/24 | 21/08/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.35x | - | - | - | 1.06B | |
| 24.67x | 1.71x | 15.65x | 0.58% | 275B | |
| 69.85x | 17.35x | 47.59x | 0.32% | 207B | |
| 19.94x | 1.62x | 8.5x | 1.29% | 58.2B | |
| 15.52x | 0.34x | 6.12x | 2.07% | 36.41B | |
| 27.6x | 4.47x | 17.64x | 1.47% | 32.24B | |
| 86.54x | - | - | 0.1% | 23.86B | |
| 56.02x | - | - | 0.44% | 22.06B | |
| 41.03x | 23.67x | 33.84x | 1.13% | 22.89B | |
| 16.45x | 0.31x | 9.06x | 0.74% | 20.74B | |
| Average | 37.30x | 7.06x | 19.77x | 0.9% | 69.93B | |
| Weighted average by Cap. | 40.69x | 7.45x | 25.15x | 0.68% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- SCSC Stock
- Valuation ScanSource, Inc.
Select your edition
All financial news and data tailored to specific country editions
