Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Tech
/
ScanSource
SCSC
ScanSource
Cloud Adoption Will Undercut Legacy Margins Despite Recurring Revenue Support
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 2 Analysts
Published
22 Jun 25
Updated
22 Jun 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$42.00
2.5% overvalued
intrinsic discount
22 Jun
US$43.06
Loading
1Y
-10.7%
7D
-0.8%
Author's Valuation
US$42.0
2.5% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$42.0
2.5% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-79m
4b
2014
2017
2020
2023
2025
2026
2028
Revenue US$3.4b
Earnings US$88.2m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
4.69%
Electronic Equipment and Components revenue growth rate
0.39%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.49%
Calculation
US$88.15m
Earnings '28
x
10.78x
PE Ratio '28
=
US$950.58m
Market Cap '28
US$950.58m
Market Cap '28
/
18.78m
No. shares '28
=
US$50.61
Share Price '28
US$50.61
Share Price '28
Discounted to 2025 @ 7.93% p.a.
=
US$40.25
Fair Value '25
