investorscraft@gmail.com

Intrinsic Value of ScanSource, Inc. (SCSC)

Previous Close$41.40
Intrinsic Value
Upside potential
Previous Close
$41.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ScanSource, Inc. operates as a leading value-added distributor of technology products and solutions, specializing in barcode, mobility, point-of-sale (POS), payments, networking, and physical security. The company serves resellers and end-users across North America, Latin America, and Europe, providing a bridge between manufacturers and the channel partners who deploy these technologies. Its core revenue model hinges on volume-based distribution margins, value-added services like configuration and logistics, and recurring revenue streams from managed services and cloud solutions. ScanSource differentiates itself through deep technical expertise, a broad product portfolio, and strong vendor relationships, positioning it as a trusted intermediary in fragmented but high-growth markets such as retail automation, supply chain digitization, and unified communications. The company’s focus on emerging technologies, including IoT and AI-driven analytics, enhances its relevance in an increasingly connected business environment.

Revenue Profitability And Efficiency

ScanSource reported FY2024 revenue of $3.26 billion, with net income of $77.1 million, reflecting a net margin of approximately 2.4%. The company generated robust operating cash flow of $371.6 million, underscoring efficient working capital management. Capital expenditures were modest at $8.6 million, indicating a capital-light distribution model. Diluted EPS stood at $3.06, supported by disciplined cost controls and scalable operations.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its ability to leverage vendor partnerships and optimize inventory turnover. Operating cash flow significantly exceeded net income, highlighting strong cash conversion. With minimal capital expenditures relative to revenue, ScanSource maintains high capital efficiency, reinvesting selectively in digital tools and acquisitions to enhance its service capabilities without straining liquidity.

Balance Sheet And Financial Health

ScanSource’s balance sheet remains solid, with $185.5 million in cash and equivalents against $154 million in total debt, yielding a net cash position. The low debt level and healthy liquidity provide flexibility for strategic initiatives. The absence of dividends allows retained earnings to support organic growth and potential M&A, reinforcing financial stability.

Growth Trends And Dividend Policy

Revenue growth is tied to demand for digital transformation technologies, though margins face pressure from competitive pricing. The company does not pay dividends, opting to reinvest cash flow into expansion and technology partnerships. Recent trends suggest a focus on higher-margin services and international markets to diversify revenue streams.

Valuation And Market Expectations

The market likely values ScanSource based on its cash flow generation and niche distribution role rather than high-growth metrics. Trading multiples may reflect expectations of steady, low-single-digit revenue growth and margin stability, with upside tied to adoption of next-gen solutions like AI-powered retail tools.

Strategic Advantages And Outlook

ScanSource’s strengths lie in its vendor-neutral distribution network, technical support ecosystem, and adaptability to evolving tech trends. Near-term challenges include supply chain volatility and margin compression, but long-term opportunities in IoT and cloud services could drive sustained relevance. The outlook remains cautiously optimistic, contingent on execution in higher-value segments.

Sources

FY2024 company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount