|
Market Closed -
Nasdaq
16:00:00 2026-08-14 EDT
|
5-day change | 1st Jan Change | ||
| 53.19 USD | +1.64% |
|
-3.20% | +36.18% |
| 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 | 1,081 | - | - |
| Change | - | 9.68% | -6.32% | 48.75% | -13.71% | 14.43% | - | - |
| Enterprise Value (EV) | 716.4 | 785.7 | 736 | 1,095 | 944.7 | 1,081 | 1,081 | 1,081 |
| Change | - | 9.68% | -6.32% | 48.75% | -13.71% | 14.43% | 0% | 0% |
| P/E | 67x | 9.03x | 8.35x | 14.5x | 13.9x | 15.6x | 13.8x | 11.5x |
| 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 | 0.34x | 0.32x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.35x | 0.34x | 0.32x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 7.65x | 7.16x | 6.44x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 9.45x | 8.45x | 7.48x |
| EV / FCF | 0x | -0x | -0x | 0x | 0x | 12.7x | 13.6x | 12x |
| FCF Yield | 16% | -16.7% | -6.22% | 33.2% | 11% | 7.89% | 7.34% | 8.33% |
| 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 | 53.19 | 53.19 | 53.19 |
| Nbr of stocks (in thousands) | 25,466 | 25,232 | 24,900 | 24,709 | 22,596 | 20,325 | - | - |
| Announcement Date | 8/24/21 | 8/23/22 | 8/22/23 | 8/27/24 | 8/21/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.6x | - | - | - | 1.08B | |
| 28.81x | 1.94x | 17.9x | 0.51% | 317B | |
| 28.31x | 11.46x | 20.58x | 0.31% | 221B | |
| 26.21x | 2.05x | 10.71x | 0.96% | 77.74B | |
| 18.84x | 0.47x | 8.44x | 1.75% | 53.11B | |
| 31.41x | 5.52x | 19.1x | 1.14% | 39.69B | |
| 35.99x | 22x | 27.24x | 1.24% | 37.23B | |
| 13.29x | 0.57x | 6.94x | 3.98% | 27.54B | |
| 12.69x | 0.67x | 9.99x | 5.26% | 23.12B | |
| 16.29x | 0.31x | 9.04x | 0.74% | 20.69B | |
| Average | 22.74x | 5.00x | 14.44x | 1.77% | 81.8B | |
| Weighted average by Cap. | 26.92x | 5.39x | 16.99x | 0.9% |
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
