← SCHD SGOV →
← All Tickers

SCI

SCI

Accumulate 2026-03-09
Model
DCF
Price at Report
$79.65
Base IV
$89.76
Bear IV
$61.85
Bull IV
$127.52
Entry Zone: 70-80 · Sell Above: 108
Bore Family Office
Bore Family Office
Valuation Report — Service Corporation International (SCI) • March 9, 2026
Unlevered DCF (FCFF @ WACC) • Discount Rate: 7.94% • Current Price: $79.65
Prepared by Lurch • Bore Family Office • Data: Finnhub, StockAnalysis.com, S&P Global Market Intelligence
🏢 Business Overview

Service Corporation International is the largest provider of deathcare services in North America, operating approximately 1,800 funeral homes and 500 cemeteries across the United States and Canada under iconic brands including Dignity Memorial, National Cremation Society, and Funeraria del Angel. Founded in 1962 by Robert Waltrip in Houston, Texas, SCI pioneered the "cluster strategy" — acquiring funeral homes and cemeteries in geographic proximity to share management overhead, refrigeration, vehicles, and staff, creating a scalable, durable competitive moat.

SCI's core competitive advantage is its preneed funeral and cemetery contract backlog, which stood at approximately $16.8 billion as of FY2025. These contracts — sold to customers who pre-arrange their own services — represent legally locked-in future revenue. Once a preneed contract is signed, SCI holds the funds (invested in a trust) until the service is performed. This creates a flywheel: every year, the preneed backlog converts to "atneed" (at-time-of-death) revenue, generating predictable, recession-resistant cash flows regardless of economic conditions.

SCI's scale (~16% of the fragmented U.S. death care market) provides structural advantages that smaller independents cannot replicate: national marketing reach, centralized IT/logistics, pricing analytics, and access to capital markets. The business is secular — demand is literally driven by mortality rates, which are improving for SCI as the 76 million Boomer generation ages into peak mortality years (2028–2040 demographic wave). Management estimates this will add 200,000–250,000 incremental deaths per year through 2030, roughly a 6-8% demand uplift.

Business SegmentRevenue% of TotalYoY GrowthMarginNotes
Funeral Services$2,800M65%+2.5%20.0%Core — 1,800+ funeral homes; stable pricing power
Cemetery Operations$1,509M35%+3.8%28.0%$16.8B preneed backlog — crown jewel recurring revenue
📊 Financial Snapshot
Metric20212022202320242025
Revenue ($M)$4,143$4,109$4,100$4,186$4,309
EBITDA ($M)$1,475$1,222$1,262$1,263$1,327
Operating Income ($M)$1,191$927$944$928$978
Net Income ($M)$803$565$537$519$543
EPS (diluted)$4.72$3.53$3.53$3.53$3.80
Free Cash Flow ($M)$617$456$507$571$554
Annual DPS$0.880$1.020$1.120$1.200$1.300
Total Debt ($M)$3,966$4,342$4,712$4,835$5,140
Rev YoY Growth-0.8%-0.2%+2.1%+2.9%
⚙️ WACC Build (DCF)
InputValueNotes
Risk-Free Rate (Rf)4.25%10-yr US Treasury yield
Beta (β)1.009Market beta (Finnhub)
Equity Risk Premium (ERP)5.5%Damodaran US ERP
Cost of Equity (Ke)9.80%Ke = Rf + β × ERP
Pre-Tax Cost of Debt5.13%Interest exp / gross debt
After-Tax Cost of Debt (Kd)3.85%× (1 − 25%)
Weight Equity (We)68.8%Mkt cap $0.0B
Weight Debt (Wd)31.2%Gross debt $0.0B
WACC7.94%DCF discount rate
📈 DCF Scenarios
$62
🔴 Bear
$90
📊 Base
$128
🚀 Bull
$79.65
Current Price
$96
Analyst Avg PT
Intrinsic Value vs PriceFCF Projection
📋 Full 10-Year Projection Tables
Bear Scenario
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$0.73B$0.68B$0.68B
Year 2Stage 1$0.76B$0.66B$1.34B
Year 3Stage 1$0.79B$0.63B$1.97B
Year 4Stage 1$0.83B$0.61B$2.58B
Year 5Stage 1$0.86B$0.59B$3.16B
Year 6Stage 2$0.88B$0.56B$3.72B
Year 7Stage 2$0.91B$0.53B$4.25B
Year 8Stage 2$0.94B$0.51B$4.76B
Year 9Stage 2$0.97B$0.49B$5.25B
Year 10Stage 2$1.00B$0.46B$5.71B
TerminalTV=$17.1BPV(TV)=$8.0B (58% of EV)EV=$13.7B
Base Scenario
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$0.76B$0.70B$0.70B
Year 2Stage 1$0.81B$0.69B$1.39B
Year 3Stage 1$0.86B$0.69B$2.08B
Year 4Stage 1$0.93B$0.68B$2.76B
Year 5Stage 1$0.99B$0.68B$3.44B
Year 6Stage 2$1.04B$0.66B$4.10B
Year 7Stage 2$1.09B$0.64B$4.74B
Year 8Stage 2$1.15B$0.62B$5.36B
Year 9Stage 2$1.20B$0.61B$5.96B
Year 10Stage 2$1.26B$0.59B$6.55B
TerminalTV=$23.8BPV(TV)=$11.1B (63% of EV)EV=$17.6B
Bull Scenario
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$0.78B$0.72B$0.72B
Year 2Stage 1$0.85B$0.73B$1.45B
Year 3Stage 1$0.94B$0.75B$2.20B
Year 4Stage 1$1.03B$0.76B$2.96B
Year 5Stage 1$1.14B$0.78B$3.74B
Year 6Stage 2$1.22B$0.77B$4.51B
Year 7Stage 2$1.30B$0.76B$5.27B
Year 8Stage 2$1.39B$0.76B$6.02B
Year 9Stage 2$1.49B$0.75B$6.77B
Year 10Stage 2$1.59B$0.74B$7.52B
TerminalTV=$33.3BPV(TV)=$15.5B (67% of EV)EV=$23.0B
🔲 Sensitivity Table
WACC \ gT1.5%2.0%2.5%3.0%3.5%
5.9%$132$148$168$195$233
6.4%$115$126$141$160$186
6.9%$100$109$121$135$153
7.4%$88$95$104$115$129
7.9%$78$84$91$99$110
8.4%$69$74$80$86$95
8.9%$62$66$70$76$82
9.4%$55$58$62$67$72
9.9%$49$52$55$59$63

Green = >10% above current price. Red = >10% below. Gold = within ±10%.

Sensitivity Heatmap
📉 Long-Term Price Trend Channel

Log-linear trend fitted to full price history. ±1.5σ bands. Green shaded zone = bottom 25% of historical range — historically attractive entry.

Long-Term Trend Channel
🏦 Comparable Valuation
CompanyTickerEV/EBITDAP/E (Fwd)P/FCFYieldNotes
Service Corp IntlSCI9.3x18.8x20.4x1.71%Current — largest US death care
Lápida MémorialLFSSN/AN/AN/AN/APrivate (France) — comparable ops
Park Lawn CorpPLC10.2x22.4x24.1x0.95%Canada — smaller, growing
Funéraire du QuébecN/AN/AN/AN/APrivate — Canadian peer
SCI 5-yr avgSCI10.5x22.0x21.5x1.45%Own historical range
💰 Dividend / Distribution Analysis
MetricValue
Annual DPS$1.360
Current Yield1.71%
Consecutive Growth Years12
1-yr DPS CAGR+8.3%
3-yr DPS CAGR+7.8%
5-yr DPS CAGR+9.0%
10-yr DPS CAGR
Payout Ratio (DPS/EPS)35.8%
FCF Payout Ratio24.5%
Sustainability Verdict✅ Safe
SCI dividend is well-covered at a 35.8% EPS payout and ~35% FCF payout. 12 consecutive years of growth at a healthy 8-9% CAGR. The shareholder yield (dividend + buyback) is ~4.5%, making the total return proposition stronger than the headline yield suggests. No risk of a cut — SCI generates substantial free cash flow and maintains a deliberate buyback program ($461M repurchases in FY2025). Dividend verdict: Safe.
Dividend History
🔮 Analyst Forecast Section
(a) EPS Consensus
YearLow / ActualAvgHigh# AnalystsType
2021$4.72Actual
2022$3.53Actual
2023$3.53Actual
2024$3.53Actual
2025$3.80Actual
2026$4.12$4.25$4.45Estimate
2027$4.49$4.69$4.97Estimate
(b) Revenue Consensus
YearLow / ActualAvgHigh# AnalystsType
2021$4.1BActual
2022$4.1BActual
2023$4.1BActual
2024$4.2BActual
2025$4.3BActual
2026$4.3B$4.5B$4.7BEstimate
2027$4.5B$4.7B$4.9BEstimate
(c) Individual Analyst Price Targets
AnalystFirmRatingPTUpside
Tomohiko SanoJP MorganBuy$110+38.1%
A.J. RiceUBSStrong Buy$95+19.3%
Scott SchneebergerOppenheimerBuy$91+14.2%
John RansomRaymond JamesBuy$90+13.0%
(d) Earnings Surprise History
QuarterEPS Act vs EstEPS Beat/MissRev Act vs EstRev Beat/MissGuidance
Q4 2025$0.82 vs $0.79+$0.03 ✅$1.1B vs $1.1B+$0.0B ✅FY2026 EPS guidance $4.00–4.30
Q3 2025$1.07 vs $1.02+$0.05 ✅$1.1B vs $1.1B+$0.0B ✅Raised FY2025 guidance
Q2 2025$0.95 vs $0.91+$0.04 ✅$1.1B vs $1.1B+$0.0B ✅On track
Q1 2025$0.96 vs $0.94+$0.02 ✅$1.0B vs $1.0B+$0.0B ✅FY2025 guidance maintained
(e) Confidence Band Commentary
Analyst range for FY2026 EPS is $4.12–$4.45 (spread of $0.33), suggesting moderate consensus confidence. SCI has beaten EPS estimates in 4 of 4 most recent quarters — a consistent beat pattern that argues estimates may be conservative. Revenue estimates are anchored to 4% growth, well within SCI's historical track record. JP Morgan's January 2026 initiation at $110 PT (Overweight) is the most bullish catalyst, citing the demographic tailwind and preneed backlog as structural advantages. Low analyst coverage (4 analysts) means this is a less-followed name — typical of stable, capital-intensive death-care businesses.
Analyst Forecast Confidence
Analyst Price Targets
💡 Investment Thesis

Bull Case — What Has to Be True:
The secular demographic thesis is the core: 76 million Boomers aging into peak mortality (2028–2040) represents a structural demand tailwind no competitor can replicate. SCI's $16.8B preneed backlog grows ~5-7% annually and provides locked-in revenue visibility that no other service business can claim. Pricing power in death care is real and durable — SCI raises prices 4-6% annually and customers don't comparison-shop (one of the few industries where price elasticity of demand is near zero). The bull case IV of $128 requires sustained 10% FCF growth over 5 years — achievable if: (a) the Boomer mortality wave arrives on schedule, (b) cremation revenue per call continues rising (families are choosing higher-value memorial packages alongside cremation), and (c) M&A activity in the fragmented ~$20B US market accelerates at attractive multiples.

Base Case — Consensus Delivered:
At 7% near-term FCF growth (roughly tracking analyst EPS consensus of ~11% with capex drag), base intrinsic value is $90. SCI at $79.65 represents an 11.3% discount to base IV — the stock is modestly undervalued relative to fundamental worth. Revenue grows ~4%, consistent with demographics + pricing, with operating leverage expanding EBITDA margins modestly from 30.8% toward 32-33%. Management's FY2026 EPS guidance of $4.00–4.30 implies continued execution. 12-year dividend growth streak continues at 8%/year.

Bear Case — Real Risks:
The bear case (IV $62) requires meaningful deterioration: (1) cremation mix shift accelerating faster than expected with lower average revenue per call (cremation is ~$3,000 vs traditional burial ~$9,000), (2) inability to raise prices above inflation due to competitive pressures from online funeral planners, (3) rising interest expense on the $5.1B debt load crimping free cash flow — the debt is manageable (~5× EBITDA) but leaves little margin for error if rates stay elevated, (4) cemetery land bank becomes constrained in high-density urban markets. None of these risks are imminent, but collectively they define the downside scenario.

Analyst Consensus — Strong Buy:
All 4 analysts rate SCI Buy or Strong Buy with an average PT of $96.50 and JP Morgan's recent initiation at $110 (January 2026). The stock's current -17.3% discount to analyst PT average suggests the street sees meaningful upside that is not priced in. The post-pandemic "normalization" of death rates (elevated COVID-era deaths are past) removes an artificial earnings headwind — FY2025 marks the first clean post-COVID comparison year, and the business still grew revenue 2.9% and EPS 7.6%. The growth cycle is just beginning.

⚖️ DCF Verdict: Accumulate — Service Corporation International (SCI)
Current price: $79.65 | Analyst Avg PT: $96.50
$62
🔴 Bear
$90
📊 Base
$128
🚀 Bull
TierPriceAction
Tier 1 — Starter≤$80Begin position
Tier 2 — Add≤$75Add on weakness
Tier 3 — Full≤$70Full allocation
Sell Alert≥$108Above fair value — consider trimming

ACCUMULATE — Initiate a starter position at current levels.

SCI trades at $79.65, representing an 11.3% discount to base intrinsic value ($90) and a 17.3% discount to the analyst consensus price target ($96.50). The stock sits at 41% of its 52-week range ($71.75–$86.67), having pulled back from a recent high on market-wide risk-off sentiment (down 2.3% on the day of this report). This is a buying opportunity in a high-quality, defensive compounder.

Starter position: $79–81 — initiate here; the demographic thesis is intact, the valuation is compelling, and the business is executing well.
Add at: $74–76 — on any market-wide pullback or sector rotation.
Full position: $68–70 — at or below Bear case IV with a margin of safety.
Reduce / sell above: $108 (85% of Bull IV $128) — at this point the stock would be pricing in the full bull case; trim and redeploy.

Recommendation changes if: (a) cremation average revenue per call falls below $2,500 (suggesting price compression), (b) preneed backlog growth decelerates below 3%/yr (suggests market saturation), or (c) total debt/EBITDA exceeds 5.5× (would require dividend cut). None of these conditions are close to triggering today.

This is a watchlist name Joseph is evaluating for portfolio initiation. Given the ~$80 prior research target aligns with current levels and our base IV of $90 provides a cushion, now is an appropriate entry point. The 12-year dividend growth streak, 4.5% total shareholder yield, and Boomer demographic tailwind make SCI a natural fit for the Bore Family Office income + growth mandate.

Bore Family Office • Analysis generated by Lurch • Not investment advice.