Service Corp International Valuation – July 2018 $SCI

Company Profile (excerpt from Reuters): Service Corporation International, incorporated on July 6, 1962, is a provider of deathcare products and services, with a network of funeral service locations and cemeteries. The Company’s segments include Funeral, Cemetery and Corporate. It conducts both funeral and cemetery operations in the United States and Canada. As December 31, 2016, it operated 1,502 funeral service locations and 470 cemeteries, including 281 funeral service/cemetery combination locations, which are geographically diversified across 45 states, eight Canadian provinces, the District of Columbia, and Puerto Rico. It offers various brands, such as Dignity Memorial, Dignity Planning, National Cremation Society, Advantage Funeral and Cremation Services, Funeraria del Angel, Making Everlasting Memories, Neptune Society and Trident Society. Its funeral service and cemetery operations consist of funeral service locations, cemeteries, funeral service/cemetery combination locations, crematoria, and related businesses. It sells cemetery property, and funeral and cemetery merchandise and services.


Downloadable PDF version of this valuation:

ModernGraham Valuation of SCI – July 2018

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $6,890,062,632 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 0.59 Fail
3. Earnings Stability Positive EPS for 10 years prior Pass
4. Dividend Record Dividend Payments for 10 years prior Pass
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 246.88% Pass
6. Moderate PEmg Ratio PEmg < 20 21.52 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 4.72 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 0.59 Fail
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 -13.77 Fail
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass


Stage 2: Determination of Intrinsic Value

EPSmg $1.75
MG Growth Estimate 15.00%
MG Value $67.25
Opinion Undervalued
MG Grade C-
MG Value based on 3% Growth $25.33
MG Value based on 0% Growth $14.85
Market Implied Growth Rate 6.51%
Current Price $37.58
% of Intrinsic Value 55.88%

Service Corporation International does not satisfy the requirements of either the Enterprising Investor or the more conservative Defensive Investor. The Defensive Investor is concerned with the low current ratio, high PEmg and PB ratios. The Enterprising Investor has concerns regarding the level of debt relative to the current assets. As a result, all value investors following the ModernGraham approach should explore other opportunities at this time or proceed cautiously with a speculative attitude.

As for a valuation, the company appears to be Undervalued after growing its EPSmg (normalized earnings) from $0.71 in 2014 to an estimated $1.75 for 2018. This level of demonstrated earnings growth outpaces the market’s implied estimate of 6.51% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value above the price.

At the time of valuation, further research into Service Corporation International revealed the company was trading above its Graham Number of $17.54. The company pays a dividend of $0.56 per share, for a yield of 1.5% Its PEmg (price over earnings per share – ModernGraham) was 21.52, which was below the industry average of 72.01, which by some methods of valuation makes it one of the most undervalued stocks in its industry. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-55.63.

Service Corporation International receives an average overall rating in the ModernGraham grading system, scoring a C-.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$55.63
Graham Number $17.54
PEmg 21.52
Current Ratio 0.59
PB Ratio 4.72
Current Dividend $0.56
Dividend Yield 1.49%
Number of Consecutive Years of Dividend Growth 4

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 3/1/2018
Total Current Assets $351,005,000
Total Current Liabilities $591,805,000
Long-Term Debt $3,316,695,000
Total Assets $12,429,008,000
Intangible Assets $1,819,134,000
Total Liabilities $10,917,159,000
Shares Outstanding (Diluted Average) 189,923,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $1.81
Dec2017 $2.84
Dec2016 $0.90
Dec2015 $1.14
Dec2014 $0.81
Dec2013 $0.68
Dec2012 $0.70
Dec2011 $0.61
Dec2010 $0.50
Dec2009 $0.49
Dec2008 $0.37
Dec2007 $0.85
Dec2006 $0.19
Dec2005 -$0.42
Dec2004 $0.34
Dec2003 $0.28
Dec2002 -$0.80
Dec2001 -$2.18
Dec2000 -$4.75
Dec1999 -$0.12
Dec1998 $1.31

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $1.75
Dec2017 $1.57
Dec2016 $0.90
Dec2015 $0.87
Dec2014 $0.71
Dec2013 $0.63
Dec2012 $0.59
Dec2011 $0.54
Dec2010 $0.50
Dec2009 $0.43
Dec2008 $0.35
Dec2007 $0.31
Dec2006 $0.00
Dec2005 -$0.25
Dec2004 -$0.58
Dec2003 -$1.20
Dec2002 -$1.73

Recommended Reading:

Other ModernGraham posts about the company

Service Corporation Intl Valuation – Initial Coverage $SCI

Other ModernGraham posts about related companies

Avon Products Inc Valuation – June 2018 $AVP
Colgate-Palmolive Co Valuation – June 2018 $CL
Coty Inc Valuation – May 2018 $COTY
Church & Dwight Co Inc Valuation – April 2018 $CHD
Kimberly-Clark Corp Valuation – March 2018 $KMB
International Flavors & Fragrances Inc Valuation – March 2018 $IFF
Signet Jewelers Ltd Valuation – March 2018 $SIG
Estee Lauder Companies Inc Valuation – February 2018 $EL
Proctor & Gamble Co Valuation – February 2018 $PG
Colgate-Palmolive Co. Valuation – April 2017 $CL


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.