COMP <GO>

SCI vs V // EV/EBITDA & P/E VALUATION

Service Corporation International (NYSE) VS. Visa Inc. (NYSE) • 15-METRIC TALLY: SCI 5 — V 9

▲ EV/EBITDA & P/E VALUATION LEADER: SCI

LAST: $76.37 (+1.60%) • MKT CAP: $10.27B

valuation

13.2x

LAST: $413.59 (+0.74%) • MKT CAP: $733.53B

valuation

28.9x

15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (SCI VS. V) EMERALD CELL = QUANTITATIVE EDGE

INSTITUTIONAL METRIC	SCI	V	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	26.50%	41.00%	-14.50	V	/gross-margins <GO>
Return on Invested Capital (ROIC)	11.90%	32.30%	-20.40	V	/roic <GO>
EV/EBITDA & P/E Valuation ACTIVE	13.2x	28.9x	-15.70	SCI	/valuation <GO>
Free Cash Flow Yield	7.29%	2.90%	+4.39	SCI	/fcf-yield <GO>
Operating Margin	22.70%	60.00%	-37.30	V	/operating-margins <GO>
Net Profit Margin	12.60%	50.10%	-37.50	V	/net-margins <GO>
Revenue Growth (YoY)	2.90%	11.30%	-8.40	V	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	1.79%	0.63%	+1.16	SCI	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	1.11	9.09	-7.98	V	/balance-sheet <GO>
Piotroski F-Score Quality	5/9	9/9	-4.00	V	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	7.10%	7.10%	0.00	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	39.4	69.4	-30.03	V	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	1.07	1.06	+0.01	SCI	/macro-sensitivity <GO>
Forward P/E Multiple	17.6x	34.0x	-16.40	SCI	/forward-pe <GO>
Enterprise Scale & Market Cap	$10.27B	$733.53B	-$723.26B	V	/market-cap <GO>

5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY

FISCAL YEAR	SCI REV	V REV	SCI GROSS %	V GROSS %	SCI FCF	V FCF
FY 2025	$4.31B	$40.00B	26.5%	44.0%	$748.9M	$21.26B
FY 2024	$4.19B	$35.93B	26.1%	44.0%	$756.5M	$18.33B
FY 2023	$4.10B	$32.65B	44.0%	44.0%	$684.6M	$19.29B

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

SCI // BETA 1.07

V // BETA 1.06