Previous Close | $80.77 |
Intrinsic Value | $3.85 |
Upside potential | -95% |
Data is not available at this time.
Service Corporation International (SCI) is the largest provider of deathcare services in North America, operating funeral homes, cemeteries, and crematoriums under brands such as Dignity Memorial and National Cremation Society. The company generates revenue through a mix of pre-need sales (prepaid funeral and cemetery arrangements) and at-need services (immediate funeral arrangements), benefiting from stable demand driven by demographic trends. SCI’s scale allows it to leverage operational efficiencies, while its diversified geographic footprint mitigates regional risks. The deathcare industry is highly fragmented, but SCI’s acquisition strategy and brand recognition position it as a consolidator with pricing power. Its focus on premium services and memorialization products further differentiates it from smaller competitors. The company’s vertically integrated model—combining funeral and cemetery operations—enhances cross-selling opportunities and customer retention. With an aging population in the U.S. and Canada, SCI is well-positioned to capitalize on long-term demand growth while maintaining its leadership in a recession-resistant sector.
SCI reported revenue of $4.19 billion in FY 2024, with net income of $518.6 million, reflecting a net margin of approximately 12.4%. Diluted EPS stood at $3.53, supported by disciplined cost management and economies of scale. Operating cash flow was robust at $944.9 million, though capital expenditures of $389.1 million indicate ongoing investments in facility maintenance and expansion. The company’s asset-light model and recurring revenue from pre-need contracts contribute to stable cash generation.
SCI’s earnings power is underpinned by its high-margin pre-need sales and efficient utilization of fixed assets. The company’s return on invested capital (ROIC) remains healthy, driven by its ability to monetize cemetery property and optimize funeral service capacity. Operating cash flow covers interest expenses comfortably, reflecting prudent leverage management. Capital expenditures are primarily directed toward maintaining and upgrading facilities, ensuring long-term service quality.
SCI’s balance sheet shows $218.8 million in cash and equivalents against total debt of $4.92 billion, indicating a leveraged but manageable position. The debt load is typical for the capital-intensive deathcare industry, and SCI’s stable cash flows provide adequate coverage. The company’s liquidity position is sufficient to meet near-term obligations, and its access to capital markets supports refinancing flexibility.
SCI’s growth is driven by organic demand from an aging population and strategic acquisitions. The company has consistently increased its dividend, with a FY 2024 payout of $1.22 per share, reflecting a commitment to shareholder returns. Pre-need sales growth and pricing power in at-need services provide visibility into future revenue streams, while cost controls support margin stability.
The market values SCI’s defensive business model and cash flow stability, trading at a premium to broader consumer services peers. Investors likely price in steady growth from demographic tailwinds and consolidation opportunities. The dividend yield and earnings consistency make SCI attractive to income-oriented investors, though leverage remains a consideration.
SCI’s scale, brand strength, and acquisition capabilities position it to outperform smaller competitors. The company’s focus on premium services and memorialization products aligns with evolving consumer preferences. Long-term demand drivers, such as rising death rates and urbanization, support a positive outlook. Risks include regulatory changes and potential margin pressure from labor costs, but SCI’s operational expertise mitigates these challenges.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |