Company Valuation: Constellation Software Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 39,301 33,100 52,717 65,466 51,025 42,121 - -
Change - -15.78% 59.27% 24.18% -22.06% -17.45% - -
Enterprise Value (EV) 1 39,925 34,576 54,767 67,652 53,300 44,342 44,034 43,272
Change - -13.4% 58.4% 23.53% -21.21% -16.81% -0.69% -1.73%
P/E 127x 64.6x 93.3x 89.6x 99.7x 34.1x 32.5x 23.5x
PBR - - - 23.4x 14.3x 8.92x 6.87x 5.31x
PEG - 1x 9.1x 3.1x -3.3x 0x 6.78x 0.6x
Capitalization / Revenue 7.7x 5x 6.27x 6.5x 4.39x 3.05x 2.61x 2.3x
EV / Revenue 7.82x 5.22x 6.51x 6.72x 4.59x 3.21x 2.73x 2.36x
EV / EBITDA 26.4x 20.3x 24.8x 25.1x 16.3x 11.8x 9.97x 9x
EV / EBIT 45.7x 39.2x 46.1x 46.2x 28.1x 21.1x 17.3x 14.2x
EV / FCF 31.4x 27.5x 31.5x 31.8x 20x 14.9x 12.8x 12x
FCF Yield 3.18% 3.63% 3.17% 3.15% 5% 6.7% 7.8% 8.3%
Dividend per Share 2 4 - - 4 4 3.968 4 4
Rate of return 0.22% - - 0.13% 0.17% 0.2% 0.2% 0.2%
EPS 2 14.65 24.18 26.67 34.48 24.15 58.36 61.16 84.61
Distribution rate 27.3% - - 11.6% 16.6% 6.8% 6.54% 4.73%
Net sales 1 5,106 6,622 8,407 10,066 11,623 13,819 16,130 18,329
EBITDA 1 1,512 1,701 2,209 2,690 3,278 3,754 4,416 4,808
EBIT 1 873 882 1,188 1,464 1,895 2,100 2,548 3,055
Net income 1 310 512 565 731 512 1,309 1,377 1,832
Net Debt 1 624 1,476 2,050 2,186 2,275 2,221 1,913 1,151
Reference price 2 1,854.57 1,561.94 2,487.65 3,089.23 2,407.81 1,987.64 1,987.64 1,987.64
Nbr of stocks (in thousands) 21,192 21,192 21,192 21,192 21,192 21,192 - -
Announcement Date 10/02/22 29/03/23 06/03/24 07/03/25 09/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.36x6.26x10.96x1.34% 449B
25.88x5.19x16.37x1.46% 242B
89.12x8.67x23.22x-.--% 142B
-7.68x132.4x1763.85x-.--% 64.74B
34.06x3.21x11.81x0.2% 42.12B
24.6x9.95x16.24x-.--% 19.97B
31.16x2.04x18.5x-.--% 17.22B
-208.11x3.69x12.35x - 13.47B
38.3x3.34x9.09x-.--% 12.82B
Average 5.52x 19.42x 209.16x 0.38% 111.55B
Weighted average by Cap. 28.54x 14.28x 127.31x 0.98%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CSU Stock
  4. W9C Stock
  5. Valuation Constellation Software Inc.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!