Company Valuation: Progress Software Corporation

Data adjusted to current consolidation scope
Fiscal Period: November 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,124 2,293 2,346 2,935 1,777 1,850 - -
Change - 7.93% 2.34% 25.09% -39.46% 4.09% - -
Enterprise Value (EV) 2,527 2,659 2,943 4,298 1,777 1,850 1,850 1,850
Change - 5.22% 10.7% 46.01% -58.66% 4.09% 0% 0%
P/E 27.5x 24.8x 34.3x 44.4x 24.9x 36.1x 25.8x -
PBR 5.16x 5.88x 5.09x 6.75x - - - -
PEG - 1.1x -1.3x -23.24x 3.2x -1.5x 0.6x -
Capitalization / Revenue 3.81x 3.75x 3.36x 3.9x 1.82x 1.77x 1.44x 1.44x
EV / Revenue 0x 0x 0x 0x 0x 1.77x 1.44x 1.44x
EV / EBITDA 0x 0x 0x 0x 0x 4.59x 3.88x 3.57x
EV / EBIT 0x 0x 0x 0x 0x 4.66x 4x 3.63x
EV / FCF 0x 0x 0x 0x 0x 5.64x 5.18x 5.51x
FCF Yield 8.19% 8.12% 7.17% 7.03% 12.9% 17.7% 19.3% 18.1%
Dividend per Share 2 0.7 0.7 0.7 0.525 - - - -
Rate of return 1.44% 1.31% 1.3% 0.77% - - - -
EPS 2 1.76 2.15 1.57 1.54 1.66 1.255 1.755 -
Distribution rate 39.8% 32.6% 44.6% 34.1% - - - -
Net sales 1 557.3 610.6 698.2 753.4 977.8 1,048 1,280 1,287
EBITDA 1 290.3 209 215.8 230.6 310.8 402.7 476.5 517.7
EBIT 1 229.2 242.1 270.6 298.5 384.8 397.3 462.9 509.4
Net income 1 78.42 95.07 70.2 68.44 73.13 51.92 80.33 -
Net Debt 402.9 366.3 597 1,363 - - - -
Reference price 2 48.45 53.32 53.86 68.41 41.41 45.25 45.25 45.25
Nbr of stocks (in thousands) 43,843 42,998 43,565 42,905 42,908 40,874 - -
Announcement Date 18/01/22 17/01/23 16/01/24 21/01/25 20/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
36.9x - - -.--% 1.89B
27.02x9.97x16.25x0.72% 3,955B
128.24x56.72x92.32x-.--% 478B
18.98x5.51x9.6x1.58% 382B
247.74x22.1x64.71x-.--% 319B
29.36x6x18.66x1.27% 274B
2618.3x43.86x143.47x-.--% 269B
100.42x9.96x26.67x-.--% 164B
59.67x15.99x42.13x-.--% 135B
14.18x3.77x7.88x-.--% 101B
Average 328.08x 19.32x 46.85x 0.36% 607.79B
Weighted average by Cap. 163.21x 15.35x 30.81x 0.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Progress Software Corporation

Historical PBR trend

Valuation ratios - PBR - Progress Software Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Progress Software Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Progress Software Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - Progress Software Corporation
  1. Stock Market
  2. Stocks
  3. PRGS Stock
  4. Valuation Progress Software Corporation