Valuation ScanSource, Inc.

Stocks

Real-time Estimate Cboe BZX Other stock markets 17:31:18 23/06/2026 +03			5-day change	1st Jan Change
49.14 ^USD	-0.40%		-1.24%	+24.58%

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	1,003	-	-
Change	-	9.68%	-6.32%	48.75%	-13.71%	6.13%	-	-
Enterprise Value (EV)	716.4	785.7	736	1,095	944.7	1,003	1,003	1,003
Change	-	9.68%	-6.32%	48.75%	-13.71%	6.13%	0%	0%
P/E	67x	9.03x	8.35x	14.5x	13.9x	14.5x	12.8x	10.7x
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	0.31x	0.3x
EV / Revenue	0x	0x	0x	0x	0x	0.33x	0.31x	0.3x
EV / EBITDA	0x	0x	0x	0x	0x	7.09x	6.64x	5.97x
EV / EBIT	0x	0x	0x	0x	0x	8.76x	7.84x	6.94x
EV / FCF	0x	-0x	-0x	0x	0x	11.7x	12.6x	11.1x
FCF Yield	16%	-16.7%	-6.22%	33.2%	11%	8.51%	7.92%	8.98%
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	49.33	49.33	49.33
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SCANSOURCE, INC.	14.47x	-	-	-	1B
DELL TECHNOLOGIES INC.	24.29x	1.7x	15.44x	0.59%	271B
SEAGATE TECHNOLOGY HOLDINGS PLC	83.52x	20.71x	56.58x	0.27%	248B
HEWLETT PACKARD ENTERPRISE COMPANY	21.96x	1.75x	9.19x	1.18%	64.09B
LENOVO GROUP LIMITED	22.65x	0.43x	8.3x	1.77%	36.86B
ASIA VITAL COMPONENTS CO., LTD.	25.5x	4.11x	16.23x	1.59%	29.98B
TD SYNNEX CORPORATION	20.9x	0.36x	10.79x	0.68%	22.77B
HP INC.	10.39x	0.46x	5.67x	5.1%	21.53B
KING SLIDE WORKS CO., LTD.	41.27x	23.69x	34.08x	1.15%	22.73B
SHARETRONIC DATA TECHNOLOGY CO., LTD.	82.75x	-	-	0.11%	22.89B
Average	34.77x	6.65x	19.53x	1.38%	73.99B
Weighted average by Cap.	45.68x	8.93x	28.92x	0.77%