/
DCF Valuation
Base-case fair value
$27.14
Intrinsic $36.18 · 25% MOS
Current price: $72.57
Base-case summary
Our base-case DCF for Service Corp International (SCI) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $575M in trailing free cash flow, this produces an intrinsic value of $36.18 per share. A 25% safety margin gives a fair value of $27.14, suggesting the stock is currently 63% overvalued against the $72.57 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$575M
Cash & equivalents
$258M
Total debt
$5.2B
Shares outstanding
140M