Service Corporation International

Service Corporation International

SCIยทNYSE

$68.77

-2.8%
Consumer CyclicalPersonal Products & Services

Service Corporation International provides deathcare products and services in the United States and Canada. The company operates through Funeral and Cemetery segments. Its funeral service and cemetery operations comprise funeral service locations, cemeteries, funeral service/cemetery combination locations, crematoria, and other businesses. The company also provides professional services related to funerals and cremations, including the use of funeral facilities and motor vehicles; arranging and directing services; and removal, preparation, embalming, cremation, memorialization, and travel protection, as well as catering services. In addition, it offers funeral merchandise, including burial caskets and related accessories, urns and other cremation receptacles, outer burial containers, flowers, online and video tributes, stationery products, casket and cremation memorialization products, and other ancillary merchandise. Further, the company's cemeteries provide cemetery property interment rights, such as developed lots, lawn crypts, mausoleum spaces, niches, and other cremation memorialization and interment options; and sells cemetery merchandise and services, including memorial markers and bases, outer burial containers, flowers and floral placements, graveside services, merchandise installations, and interments, as well as offers preneed cemetery merchandise and services. Service Corporation International offers its products and services under the Dignity Memorial, Dignity Planning, National Cremation Society, Advantage Funeral and Cremation Services, Funeraria del Angel, Making Everlasting Memories, Neptune Society, and Trident Society brands. As of December 31, 2021, it owned and operated 1,471 funeral service locations; and 488 cemeteries, including 299 funeral service/cemetery combination locations covering 44 states, eight Canadian provinces, the District of Columbia, and Puerto Rico. The company was incorporated in 1962 and is headquartered in Houston, Texas.

At a Glance

Live Snapshot
Market Cap$9.49B
EPS3.8300
P/E Ratio17.96
Earnings Date07/29/2026
Service Corporation International

Service Corporation International Fair Value Envelope

SCI ยท NYSE

Our analysis suggests that SCI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $68.77, this represents a potential HIDDEN relative to our calculated worth for Service Corporation International.

Intrinsic Value
Current Price: $68.77

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$12.3B
+ Cash & Equivalents$243.6M
Firm Value$12.6B
- Debt$5.1B
Equity Value$7.5B
/ Shares Outstanding140,181,355B
DCF Value$53
OVERVALUED BY 23%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$940.2M
$937.5M
$934.9M
$932.3M
$929.6M
$927.0M
$924.4M
$921.8M
$919.2M
$916.7M
Maintenance CapEx
-$77.5M
-$77.3M
-$77.1M
-$76.8M
-$76.6M
-$76.4M
-$76.2M
-$76.0M
-$75.8M
-$75.6M
Owner Earnings
$862.7M
$860.2M
$857.8M
$855.4M
$853.0M
$850.6M
$848.2M
$845.9M
$843.5M
$841.1M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$798.8M
$737.5M
$681.0M
$628.8M
$580.5M
$536.0M
$494.9M
$457.0M
$421.9M
$389.6M
Terminal Value represents 53.6% of Enterprise Value