Valuation ScanSource, Inc.

Stocks

Market Closed - Nasdaq Other stock markets 23:00:00 18/06/2026 +03			5-day change	1st Jan Change
49.63 ^USD	+2.04%		-0.76%	+27.06%

05-29	Scansource - to eliminate role of senior executive vice president and CIO effective June 8, 2026	RE
05-29	Scansource, Inc. Announces Termination of Rachel Hayden as Senior Executive Vice President and Chief Information Officer, Effective June 8, 2026	CI

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	1,009	-	-
Change	-	9.68%	-6.32%	48.75%	-13.71%	6.77%	-	-
Enterprise Value (EV)	716.4	785.7	736	1,095	944.7	1,009	1,009	1,009
Change	-	9.68%	-6.32%	48.75%	-13.71%	6.77%	0%	0%
P/E	67x	9.03x	8.35x	14.5x	13.9x	14.6x	12.9x	10.8x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	3.2x	-1.1x	-7.09x	1.1x	1x	0.5x
Capitalization / Revenue	0.23x	0.22x	0.19x	0.34x	0.31x	0.33x	0.32x	0.3x
EV / Revenue	0x	0x	0x	0x	0x	0.33x	0.32x	0.3x
EV / EBITDA	0x	0x	0x	0x	0x	7.14x	6.68x	6.01x
EV / EBIT	0x	0x	0x	0x	0x	8.82x	7.89x	6.98x
EV / FCF	0x	-0x	-0x	0x	0x	11.8x	12.7x	11.2x
FCF Yield	16%	-16.7%	-6.22%	33.2%	11%	8.46%	7.87%	8.93%
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	49.63	49.63	49.63
Nbr of stocks (in thousands)	25,466	25,232	24,900	24,709	22,596	20,325	-	-
Announcement Date	8/24/21 A	8/23/22 A	8/22/23 A	8/27/24 A	8/21/25 A	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SCANSOURCE, INC.	14.55x	-	-	-	1.01B
DELL TECHNOLOGIES INC.	23.75x	1.66x	15.12x	0.61%	265B
SEAGATE TECHNOLOGY HOLDINGS PLC	81.71x	20.26x	55.36x	0.27%	242B
HEWLETT PACKARD ENTERPRISE COMPANY	21.51x	1.72x	9.03x	1.2%	62.78B
LENOVO GROUP LIMITED	23.13x	0.44x	8.48x	1.74%	37.64B
ASIA VITAL COMPONENTS CO., LTD.	25.51x	4.07x	16.09x	1.6%	29.74B
TD SYNNEX CORPORATION	21x	0.36x	10.83x	0.68%	22.88B
HP INC.	10.37x	0.46x	5.66x	5.11%	21.49B
KING SLIDE WORKS CO., LTD.	37.53x	21.44x	30.84x	1.26%	20.67B
SHARETRONIC DATA TECHNOLOGY CO., LTD.	72.55x	-	-	0.12%	20.08B
Average	33.16x	6.30x	18.93x	1.4%	72.3B
Weighted average by Cap.	44.26x	8.62x	28.18x	0.79%