Valuation ScanSource, Inc.

Stocks

Real-time Estimate Cboe BZX Other stock markets 18:52:24 26/06/2026 +03			5-day change	1st Jan Change
50.35 ^USD	-0.36%		+1.82%	+28.60%

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	1,027	-	-
Change	-	9.68%	-6.32%	48.75%	-13.71%	8.71%	-	-
Enterprise Value (EV)	716.4	785.7	736	1,095	944.7	1,027	1,027	1,027
Change	-	9.68%	-6.32%	48.75%	-13.71%	8.71%	0%	0%
P/E	67x	9.03x	8.35x	14.5x	13.9x	14.8x	13.1x	11x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	3.2x	-1.1x	-7.09x	1.1x	1x	0.6x
Capitalization / Revenue	0.23x	0.22x	0.19x	0.34x	0.31x	0.33x	0.32x	0.31x
EV / Revenue	0x	0x	0x	0x	0x	0.33x	0.32x	0.31x
EV / EBITDA	0x	0x	0x	0x	0x	7.26x	6.8x	6.12x
EV / EBIT	0x	0x	0x	0x	0x	8.98x	8.03x	7.1x
EV / FCF	0x	-0x	-0x	0x	0x	12x	12.9x	11.4x
FCF Yield	16%	-16.7%	-6.22%	33.2%	11%	8.31%	7.73%	8.77%
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	50.53	50.53	50.53
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.	14.82x	-	-	-	1.03B
DELL TECHNOLOGIES INC.	23.75x	1.65x	15.1x	0.61%	265B
SEAGATE TECHNOLOGY HOLDINGS PLC	78.28x	19.42x	53.06x	0.28%	232B
HEWLETT PACKARD ENTERPRISE COMPANY	21.2x	1.7x	8.93x	1.22%	61.87B
LENOVO GROUP LIMITED	23.49x	0.44x	8.56x	1.72%	37.94B
ASIA VITAL COMPONENTS CO., LTD.	26.39x	4.26x	16.83x	1.53%	30.88B
SHARETRONIC DATA TECHNOLOGY CO., LTD.	89.32x	-	-	0.1%	24.63B
TD SYNNEX CORPORATION	19.34x	0.33x	9.19x	0.7%	22.03B
KING SLIDE WORKS CO., LTD.	39.2x	22.57x	32.27x	1.18%	21.91B
HP INC.	10.12x	0.45x	5.55x	5.23%	20.96B
Average	34.59x	6.35x	18.69x	1.4%	71.78B
Weighted average by Cap.	43.43x	8.24x	27.06x	0.79%