Frontdoor Inc (FTDR) is slightly overvalued and Service Corp International (SCI) is overvalued.
Both trade above our estimate of their intrinsic value. FTDR is the closer of the two: -17%, against -24% for SCI.
Values as of the 22 Sept 2026 close.
Discounting its cash flows at 10.7% (average of 3 methods) values the shares at $66.20; the price of $77.19 is 17% above that value, and 71% of that value comes from beyond year five.
Leak Score 59/100 on 3 of 12 signals
Discounting its cash flows at 8.0% (average of 3 methods) values the shares at $63.03; the price of $78.11 is 24% above that value, and 79% of that value comes from beyond year five.
Leak Score 30/100 on 3 of 12 signals
| Metric | FTDR | SCI |
|---|---|---|
| Verdict | Slightly overvalued | Overvalued |
| Price | $77.19 | $78.11 |
| Intrinsic value | $66.20 | $63.03 |
| Margin of safety | -17% | -24% |
| Leak Score | 59/100 (3/12) | 30/100 (3/12) |
| Market cap | $5.3B | $10.6B |
| Revenue growth, 5 years | 7.3% | 4.2% |
| Operating margin | 20.1% | 22.4% |
| Net margin | 12.8% | 12.3% |
| Return on equity | 101.9% | 34.7% |
| Debt to equity | 4.15 | 3.45 |
| P/E | 20.4x | 20.4x |
| Forward P/E | 14.9x | 17.0x |
| P/B | 18.8x | 6.9x |
| Dividend yield | — | 1.8% |