|
Real-time Estimate
Cboe BZX
12:32:30 03/09/2026 am IST
|
5-day change | 1st Jan Change | ||
| 57.12 USD | +1.57% |
|
+1.50% | +45.97% |
| 01/09 | ScanSource, Inc. acquired Frontier Technology LLC. | CI |
| 20/08 | Top Midday Gainers | MT |
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 | 1,133 | - |
| Change | - | -6.32% | 48.75% | -13.71% | 12.07% | 7% | - |
| Enterprise Value (EV) | 785.7 | 736 | 1,095 | 944.7 | 1,059 | 1,133 | 1,133 |
| Change | - | -6.32% | 48.75% | -13.71% | 12.07% | 7% | 0% |
| P/E | 9.03x | 8.35x | 14.5x | 13.9x | 14.3x | 13.3x | 12x |
| PBR | - | - | - | - | - | - | - |
| PEG | - | 3.2x | -1.1x | -7.09x | 0.7x | 0.8x | 1x |
| Capitalization / Revenue | 0.22x | 0.19x | 0.34x | 0.31x | 0.33x | 0.32x | 0.3x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.32x | 0.3x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 6.89x | 6.36x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 8.24x | 7.51x |
| EV / FCF | -0x | -0x | 0x | 0x | 0x | 18.6x | 12x |
| FCF Yield | -16.7% | -6.22% | 33.2% | 11% | 10.8% | 5.39% | 8.36% |
| 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 | 56.24 | 56.24 |
| Nbr of stocks (in thousands) | 25,232 | 24,900 | 24,709 | 22,596 | 20,325 | 20,143 | - |
| Announcement Date | 23/08/22 | 22/08/23 | 27/08/24 | 21/08/25 | 20/08/26 | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.35x | - | - | - | 113.28Cr | |
| 24.67x | 1.68x | 15.31x | 0.59% | 27TCr | |
| 23.79x | 9.58x | 17.27x | 0.36% | 19TCr | |
| 22.73x | 1.82x | 9.44x | 1.11% | 6.74TCr | |
| 40.74x | 25.01x | 30.97x | 1.09% | 4.26TCr | |
| 33.82x | 5.81x | 20.12x | 1.27% | 4.22TCr | |
| 12.62x | 0.56x | 6.81x | 3.83% | 2.82TCr | |
| 13.07x | 0.68x | 10.24x | 5.14% | 2.37TCr | |
| 27.97x | 2.88x | 18.57x | 2.63% | 2.15TCr | |
| 15.82x | 0.3x | 8.81x | 0.77% | 2.01TCr | |
| Average | 22.86x | 5.37x | 15.28x | 1.87% | 7.07TCr | |
| Weighted average by Cap. | 24.73x | 5.34x | 15.90x | 1% |
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
