COMSCORE, Inc. (SCOR) intrinsic value & 10-year financials
COMSCORE, Inc. (SCOR) has a Graham intrinsic value of $22.15 per share. At $3.43 on Oct 17, 2026, the stock trades 85% below that value. Over the last 10 fiscal years revenue shrank 1.2% a year to $357.5M, with an average return on invested capital of -46.4%.
- Graham intrinsic value
- $22.15
- Share price (Oct 17, 2026)
- $3.43
- Price vs Graham value
- 85% below
- Market cap
- $18.2M
- Revenue (FY2025)
- $357.5M
- Revenue growth (10-yr CAGR)
- -1.2%
- ROIC (10-yr avg)
- -46.4%
- Free cash flow (FY2025)
- $21.8M
SCOR 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $357.5M | -$10.0M | $4.25 | $21.8M | 1.3% | 5.5% |
| FY2024 | $356.0M | -$60.2M | -$15.53 | $17.3M | -16.7% | -146.7% |
| FY2023 | $371.3M | -$79.4M | -$19.88 | $27.3M | -19.8% | -69.1% |
| FY2022 | $376.4M | -$66.6M | -$0.89 | $33.8M | -19.9% | -38.0% |
| FY2021 | $367.0M | -$50.0M | -$0.78 | $9.1M | -7.9% | -12.2% |
| FY2020 | $356.0M | -$47.9M | -$0.67 | $240.0K | -6.0% | -8.6% |
| FY2019 | $388.6M | -$339.0M | -$5.33 | -$7.4M | -79.9% | -120.3% |
| FY2018 | $419.5M | -$159.3M | — | -$76.8M | -33.1% | -23.0% |
| FY2017 | $403.5M | -$281.4M | -$4.90 | -$66.6M | -73.2% | -37.5% |
| FY2016 | $399.5M | -$117.2M | -$2.10 | -$63.0M | -33.0% | -14.1% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
COMSCORE, INC. is facing top-line stagnation, with revenue contracting over the decade.
COMSCORE, INC. has historically struggled to out-earn its cost of capital, averaging just -46.4% ROIC.
Over the decade, COMSCORE, INC. shows that management has aggressively returned capital to shareholders by retiring 90.5% of outstanding shares.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, COMSCORE, INC. is modeled at -1.2% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $22.15 per share.