|
Real-time Estimate
Cboe BZX
04:50:46 22/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 57.36 USD | +0.85% |
|
-2.12% | +46.83% |
| 05/09 | Scansource Insider Sold Shares Worth $303,998, According to a Recent SEC Filing | MT |
| 01/09 | ScanSource, Inc. acquired Frontier Technology LLC. | CI |
Company Valuation: ScanSource, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 785.7 | 736 | 1,095 | 944.7 | 1,059 | 1,146 | - |
| Change | - | -6.32% | 48.75% | -13.71% | 12.07% | 8.22% | - |
| Enterprise Value (EV) | 785.7 | 736 | 1,095 | 944.7 | 1,059 | 1,146 | 1,146 |
| Change | - | -6.32% | 48.75% | -13.71% | 12.07% | 8.22% | 0% |
| P/E | 9.03x | 8.35x | 14.5x | 13.9x | 14.3x | 13.5x | 12.1x |
| PBR | - | - | - | - | - | - | - |
| PEG | - | 3.2x | -1.1x | -7.09x | 0.7x | 0.9x | 1x |
| Capitalization / Revenue | 0.22x | 0.19x | 0.34x | 0.31x | 0.33x | 0.32x | 0.31x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.32x | 0.31x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 6.97x | 6.44x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 8.33x | 7.6x |
| EV / FCF | -0x | -0x | 0x | 0x | 0x | 18.8x | 12.1x |
| FCF Yield | -16.7% | -6.22% | 33.2% | 11% | 10.8% | 5.33% | 8.27% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - |
| EPS 2 | 3.45 | 3.54 | 3.06 | 3 | 3.64 | 4.213 | 4.7 |
| Distribution rate | - | - | - | - | - | - | - |
| Net sales 1 | 3,530 | 3,788 | 3,260 | 3,041 | 3,226 | 3,561 | 3,756 |
| EBITDA 1 | 166.7 | 179.9 | 140.7 | 144.7 | 151.5 | 164.3 | 178 |
| EBIT 1 | 140 | 151.1 | 110.4 | 111.3 | 119.7 | 137.5 | 150.8 |
| Net income 1 | 88.8 | 89.81 | 77.06 | 71.55 | 78.87 | 87.65 | 99.45 |
| Net Debt | - | - | - | - | - | - | - |
| Reference price 2 | 31.14 | 29.56 | 44.31 | 41.81 | 52.09 | 56.88 | 56.88 |
| Nbr of stocks (in thousands) | 25,232 | 24,900 | 24,709 | 22,596 | 20,325 | 20,143 | - |
| Announcement Date | 23/8/22 | 22/8/23 | 27/8/24 | 21/8/25 | 20/8/26 | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.5x | - | - | - | 1.15B | |
| 23.22x | 1.96x | 15.42x | 0.45% | 361B | |
| 25.02x | 10.13x | 17.95x | 0.35% | 195B | |
| 21.51x | 2.03x | 10.36x | 0.93% | 80.66B | |
| 20.42x | 0.53x | 9.54x | 1.57% | 59.42B | |
| 33.72x | 5.92x | 20.09x | 1.24% | 42.92B | |
| 35.87x | 21.92x | 27.15x | 1.24% | 37.31B | |
| 13.75x | 0.6x | 7.32x | 3.49% | 31.02B | |
| 12.39x | 0.65x | 9.66x | 5.43% | 22.33B | |
| 16.75x | 0.32x | 9.52x | 0.72% | 21.28B | |
| Average | 21.62x | 4.89x | 14.11x | 1.71% | 85.25B | |
| Weighted average by Cap. | 23.56x | 4.69x | 15.27x | 0.87% |
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
