Company Valuation: Blackbaud, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,704 3,055 4,552 3,668 2,977 1,984 - -
Change - -17.52% 49.01% -19.43% -18.82% -33.36% - -
Enterprise Value (EV) 1 4,605 3,882 5,301 4,675 4,048 3,157 2,982 3,097
Change - -15.69% 36.53% -11.81% -13.41% -22.02% -5.54% 3.86%
P/E 658x -66.9x 2,890x -13x 26.7x 14.1x 12.2x 11.8x
PBR - - - - - - - -
PEG - 0x -28x 0x -0x 0.4x 0.8x 4.03x
Capitalization / Revenue 3.99x 2.89x 4.12x 3.17x 2.64x 1.69x 1.61x 1.56x
EV / Revenue 4.96x 3.67x 4.8x 4.05x 3.59x 2.68x 2.42x 2.44x
EV / EBITDA 18.7x 14.8x 14.9x 12x 9.99x 7.24x 6.45x -
EV / EBIT 22.9x 19.2x 18x 14.6x 11.8x 8.5x 7.45x -
EV / FCF 28.5x 29.2x 39.1x 20.4x 19.9x 11.7x 10.2x 11.8x
FCF Yield 3.51% 3.42% 2.56% 4.89% 5.03% 8.52% 9.83% 8.45%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.12 -0.88 0.03 -5.68 2.37 3.143 3.643 3.75
Distribution rate - - - - - - - -
Net sales 1 927.7 1,058 1,105 1,155 1,128 1,177 1,230 1,272
EBITDA 1 246.2 262.6 356.5 388.9 405.3 435.7 462.3 -
EBIT 1 200.8 202.6 294.1 320.1 344.4 371.5 400.1 -
Net income 1 5.698 -45.41 1.82 -287 115 141.6 159.4 166.1
Net Debt 1 901 827.4 748.4 1,007 1,071 1,173 997.8 1,113
Reference price 2 78.98 58.86 86.70 73.92 63.32 44.37 44.37 44.37
Nbr of stocks (in thousands) 46,899 51,905 52,507 49,616 47,020 44,719 - -
Announcement Date 22/02/22 13/02/23 12/02/24 18/02/25 10/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.62x2.62x7.08x - 1.91B
23.66x8.73x14.24x0.86% 3,451B
91.04x36.73x61.23x-.--% 295B
484.04x20.87x83.79x-.--% 95.39B
70.97x14.93x31.47x-.--% 93.64B
144.06x8.46x21.6x-.--% 74.44B
35.52x1.87x14.62x-.--% 65.38B
118.38x5.19x25.41x-.--% 45.42B
20.14x3.78x10.43x1.4% 30.53B
93.27x4.83x23.25x-.--% 29.95B
Average 109.47x 10.80x 29.31x 0.25% 418.25B
Weighted average by Cap. 43.80x 10.90x 19.82x 0.72%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. BLKB Stock
  4. Valuation Blackbaud, Inc.