|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 54.88 USD | +1.86% |
|
+0.16% | +40.50% |
| 01/07 | ScanSource Expands HPE Partnership to Include Juniper Networking | MT |
| 01/07 | 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 | 1,115 | - | - |
| Change | - | 9.68% | -6.32% | 48.75% | -13.71% | 18.07% | - | - |
| Enterprise Value (EV) | 716.4 | 785.7 | 736 | 1,095 | 944.7 | 1,115 | 1,115 | 1,115 |
| Change | - | 9.68% | -6.32% | 48.75% | -13.71% | 18.07% | 0% | 0% |
| P/E | 67x | 9.03x | 8.35x | 14.5x | 13.9x | 16.1x | 14.3x | 11.9x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0x | 3.2x | -1.1x | -7.09x | 1.2x | 1.1x | 0.6x |
| Capitalization / Revenue | 0.23x | 0.22x | 0.19x | 0.34x | 0.31x | 0.36x | 0.35x | 0.33x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.36x | 0.35x | 0.33x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 7.89x | 7.39x | 6.64x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 9.75x | 8.72x | 7.72x |
| EV / FCF | 0x | -0x | -0x | 0x | 0x | 13.1x | 14.1x | 12.4x |
| FCF Yield | 16% | -16.7% | -6.22% | 33.2% | 11% | 7.65% | 7.12% | 8.07% |
| 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 | 54.88 | 54.88 | 54.88 |
| Nbr of stocks (in thousands) | 25,466 | 25,232 | 24,900 | 24,709 | 22,596 | 20,325 | - | - |
| Announcement Date | 24/8/21 | 23/8/22 | 22/8/23 | 27/8/24 | 21/8/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.09x | - | - | - | 1.12B | |
| 25.68x | 1.75x | 16.26x | 0.57% | 283B | |
| 65.11x | 16.15x | 43.91x | 0.34% | 193B | |
| 21.64x | 1.72x | 9.05x | 1.19% | 63.15B | |
| 16.58x | 0.35x | 6.57x | 1.96% | 38.5B | |
| 24.64x | 3.99x | 15.09x | 1.34% | 28.85B | |
| 11.36x | 0.5x | 6.1x | 4.66% | 23.55B | |
| 36.64x | 19.62x | 26.83x | 1.41% | 22.79B | |
| 53.31x | - | - | 0.46% | 21.07B | |
| 15.29x | 0.29x | 8.54x | 0.79% | 19.42B | |
| Average | 28.64x | 5.55x | 16.54x | 1.41% | 69.38B | |
| Weighted average by Cap. | 36.12x | 6.42x | 22.69x | 0.84% |
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
