US · SCSC
ScanSource, Inc.
- Sector
- Technology · Technology Distributors
- Headquarters
- Greenville, SC 29615
- Website
- scansource.com
Price · as of 2025-06-30
$41.15
Market cap 807.05M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $101.86 | +147.53% |
| Intrinsic Value(DCF) | $17.97 | -56.33% |
| Graham-Dodd Method(GD) | $44.08 | +7.12% |
| Graham Formula(GF) | $4.96 | -87.94% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $28.40 | $90.28 | $270.51 | $33.34 | $90.29 |
| 2012 | $31.24 | $51.47 | $657.71 | $35.45 | $55.84 |
| 2013 | $31.33 | $42.58 | $28.18 | $30.15 | $4.66 |
| 2014 | $38.62 | $84.93 | $0.00 | $41.62 | $26.78 |
| 2015 | $36.10 | $47.32 | $0.00 | $37.45 | $41.41 |
| 2016 | $34.88 | $59.76 | $0.00 | $37.77 | $42.53 |
| 2017 | $36.55 | $41.19 | $0.00 | $38.81 | $24.33 |
| 2018 | $41.10 | $61.17 | $0.00 | $28.76 | $20.25 |
| 2019 | $28.55 | $132.40 | $0.00 | $34.42 | $19.55 |
| 2020 | $20.48 | $479.85 | $0.00 | $0.00 | $93.67 |
| 2021 | $35.38 | $45.54 | $0.00 | $22.27 | $4.83 |
| 2022 | $28.92 | $126.58 | $0.00 | $40.62 | $68.27 |
| 2023 | $30.48 | $48.42 | $0.00 | $45.25 | $54.33 |
| 2024 | $46.50 | $649.56 | $0.00 | $44.36 | $0.00 |
| 2025 | $44.92 | $101.86 | $0.00 | $44.08 | $4.96 |
AI valuation
Our deep-learning model estimates ScanSource, Inc.'s (SCSC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $101.86
- Current price
- $41.15
- AI upside
- +147.53%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$17.97
-56.33% upside
Graham-Dodd
$44.08
+7.12% upside
Graham Formula
$4.96
-87.94% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| SCSC | ScanSource, Inc. | $41.15 | 807.05M | +148% | -56% | +7% | -88% | 14.72 | 1.16 | 0.35 | 8.10 | — | 1.72 | 13.44% | 2.80% | 2.35% | 7.82% | 7.10% | 4.01% | 0.16 | 10.63 | 2.01 | 1.26 | 0.16 | -196.00% | -672.00% | -7134.00% | 9.88% | 0.16 | 11.43% | 0.00% | 0.00% | 10.12% | 12.61 | 10.32 | 0.35 | 3.84 |
| AOSL | Alpha and Omega Semicondu… | $21.01 | 625.27M | +49% | -47% | -45% | — | -8.47 | 1.00 | 1.18 | 19.33 | -1.14 | 1.00 | 23.13% | -4.08% | -13.93% | -11.32% | -3.47% | -8.90% | 0.06 | -10.78 | 2.56 | 1.23 | -2.74 | 74615.00% | 592.00% | -3398.00% | -0.91% | 0.19 | -1.00% | 0.00% | 0.00% | 0.00% | -25.31 | -95.81 | 1.03 | 3.91 |
| ARQQ | Arqit Quantum Inc. | $16.46 | 257.63M | +156% | +401% | — | — | -11.18 | 15.41 | 791.65 | -10.41 | — | 16.70 | -43.40% | -7271.51% | -6668.49% | -192.19% | 486.59% | -107.89% | 0.03 | -802.90 | 2.69 | 2.69 | 0.99 | -7627.00% | 8089.00% | -2101.00% | -7.05% | -1.98 | 396.60% | 0.00% | 0.00% | 4.42% | -9.95 | -12.96 | 723.24 | 1.66 |
| CLMB | Climb Global Solutions, I… | $94.68 | 436.8M | +239% | +2,823% | -56% | +132% | — | 3.44 | 0.62 | 10.33 | — | 8.45 | 16.13% | 4.47% | 3.27% | 0.00% | 30.27% | 0.00% | 0.03 | — | 1.11 | 1.07 | -0.93 | 1429.00% | 4014.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | — | 1.61% | 12.62 | — | 0.56 | 2.69 |
| CTLP | Cantaloupe, Inc. | $10.44 | 769.64M | +223% | -55% | -38% | +71% | 12.26 | 3.12 | 2.61 | 18.44 | 2.59 | 6.22 | 40.93% | 7.38% | 21.33% | 29.45% | 10.53% | 17.99% | 0.19 | 8.06 | 1.86 | 1.15 | -0.06 | 47333.00% | 1264.00% | -7395.00% | 0.42% | 0.25 | 1.57% | 0.00% | 0.00% | 0.00% | 35.30 | 236.24 | 2.61 | 4.05 |
| DAKT | Daktronics, Inc. | $25.78 | 1.26B | +36% | -75% | -82% | — | -75.79 | 2.82 | 1.01 | 47.93 | — | 2.86 | 25.84% | 4.38% | -1.34% | -3.96% | 17.65% | -1.96% | 0.06 | 7.38 | 2.22 | 1.55 | -8.08 | -12838.00% | -753.00% | 6908.00% | 10.20% | 0.57 | 41.68% | 0.00% | 0.00% | 15.06% | 19.82 | 8.39 | 0.87 | 4.57 |
| GCT | GigaCloud Technology Inc. | $44.34 | 1.67B | +26% | +1,649% | -31% | +51% | 11.95 | 3.38 | 1.27 | 10.20 | 67.48 | 3.51 | 23.31% | 11.24% | 10.65% | 30.83% | 21.26% | 12.09% | 0.97 | 724.88 | 2.02 | 1.30 | 0.53 | 1770.00% | 1110.00% | 2823.00% | 11.14% | 0.56 | 31.45% | 0.00% | 0.00% | 12.33% | 11.94 | 9.47 | 1.34 | 3.66 |
| MGIC | Magic Software Enterprise… | $17.38 | 853.35M | +71% | -58% | -84% | -52% | 15.16 | 2.02 | 1.01 | 6.40 | — | 9.42 | 28.45% | 11.08% | 6.68% | 13.58% | 19.00% | 6.94% | 0.31 | 9.09 | 1.62 | 1.59 | -0.32 | 0.00% | 326.00% | 879.00% | 13.11% | 0.44 | 28.69% | 1.79% | 27.20% | 7.05% | 8.57 | 7.16 | 0.95 | 3.31 |
| NTGR | NETGEAR, Inc. | $20.62 | 585.66M | +301% | -51% | -52% | — | -33.45 | 1.20 | 0.86 | -18.11 | — | 1.45 | 36.19% | -5.06% | -4.74% | -3.45% | -18.54% | -2.13% | 0.08 | — | 2.69 | 1.86 | 9.63 | -37143.00% | 291.00% | -11214.00% | -3.15% | 0.01 | -9.98% | 0.00% | 0.00% | 8.45% | -9.04 | -16.79 | 0.46 | 1.46 |
| SKYT | SkyWater Technology, Inc. | $29.46 | 1.43B | +581% | +42,269% | -45% | +202% | 11.70 | 7.69 | 3.27 | 41.36 | — | 8.09 | 19.98% | -0.26% | 26.90% | 100.60% | -0.82% | 23.57% | 0.03 | -0.09 | 0.60 | 0.38 | -0.50 | -184286.00% | 2918.00% | -83882.00% | -3.68% | -0.07 | -37.20% | 0.00% | 0.00% | 5.21% | -1221.84 | -26.83 | 3.23 | 1.97 |
| SSYS | Stratasys Ltd. | $9.63 | 822.75M | +196% | -59% | -86% | -95% | -5.79 | 0.88 | 1.22 | -14.33 | — | 1.19 | 44.86% | -14.96% | -21.01% | -14.34% | -12.11% | -11.12% | 0.04 | -31.45 | 3.07 | 1.82 | 0.95 | -503.00% | -879.00% | -9362.00% | -0.70% | 0.05 | -0.69% | 0.00% | 0.00% | 0.29% | -6.75 | -118.23 | 1.01 | -0.70 |
About ScanSource, Inc.
ScanSource, Inc. distributes technology products and solutions in the United States, Canada, and internationally. It operates through two segments, Specialty Technology Solutions and Modern Communications & Cloud. The Specialty Technology Solutions segment provides a portfolio of solutions primarily for enterprise mobile computing, data capture, barcode printing, point of sale (POS), payments, networking, electronic physical security, cyber security, and other technologies. This segment offers data capture and POS solutions to automate the collection, processing, and communication of information for commercial and industrial applications, including retail sales, distribution, shipping, inventory control, materials handling, warehouse management, and health care applications. It also provides electronic physical security products, such as identification, access control, video surveillance, intrusion-related, and wireless and networking infrastructure products. The Modern Communications & Cloud segment offers a portfolio of solutions primarily for communications technologies and services comprising voice, video conferencing, wireless, data networking, cable, unified communications and collaboration, cloud, and technology services, as well as IP networks and other solutions for various vertical markets, such as education, healthcare, and government. The company serves manufacturing, warehouse and distribution, retail and e-commerce, hospitality, transportation and logistics, government, education and healthcare, and other industries. ScanSource, Inc. was incorporated in 1992 and is headquartered in Greenville, South Carolina.
- CEO
- Michael L. Baur
- Employees
- 2.3K
- Beta
- 1.26
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($17.97 ÷ $41.15) − 1 = -56.33% (DCF, example).