|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 50.87 USD | -2.85% |
|
+0.67% | +30.24% |
| 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 | 1,034 | - | - |
| Change | - | 9.68% | -6.32% | 48.75% | -13.71% | 9.44% | - | - |
| Enterprise Value (EV) | 716.4 | 785.7 | 736 | 1,095 | 944.7 | 1,034 | 1,034 | 1,034 |
| Change | - | 9.68% | -6.32% | 48.75% | -13.71% | 9.44% | 0% | 0% |
| P/E | 67x | 9.03x | 8.35x | 14.5x | 13.9x | 14.9x | 13.2x | 11x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0x | 3.2x | -1.1x | -7.09x | 1.1x | 1x | 0.6x |
| Capitalization / Revenue | 0.23x | 0.22x | 0.19x | 0.34x | 0.31x | 0.34x | 0.32x | 0.31x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.34x | 0.32x | 0.31x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 7.31x | 6.85x | 6.16x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 9.04x | 8.09x | 7.15x |
| EV / FCF | 0x | -0x | -0x | 0x | 0x | 12.1x | 13x | 11.5x |
| FCF Yield | 16% | -16.7% | -6.22% | 33.2% | 11% | 8.25% | 7.68% | 8.71% |
| 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 | 50.87 | 50.87 | 50.87 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.92x | - | - | - | 1.03B | |
| 22.87x | 1.59x | 14.58x | 0.63% | 255B | |
| 62.59x | 15.56x | 42.7x | 0.35% | 186B | |
| 18.71x | 1.54x | 8.08x | 1.38% | 54.6B | |
| 14.85x | 0.32x | 5.81x | 2.17% | 34.83B | |
| 28.87x | 4.68x | 18.49x | 1.4% | 33.69B | |
| 76.68x | - | - | 0.12% | 21.15B | |
| 42.23x | 24.4x | 34.89x | 1.1% | 23.54B | |
| 51.71x | - | - | 0.47% | 20.37B | |
| 15.4x | 0.29x | 8.53x | 0.79% | 19.41B | |
| Average | 34.88x | 6.91x | 19.01x | 0.93% | 64.9B | |
| Weighted average by Cap. | 36.88x | 6.80x | 22.91x | 0.74% |
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
