investorscraft@gmail.com

Intrinsic Value of Service Corporation International (SCI)

Previous Close$80.77
Intrinsic Value
Upside potential
Previous Close
$80.77

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

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