Company Valuation: Blackbaud, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 3,704 3,055 4,552 3,668 2,977 2,016 -
Change - -17.52% 49.01% -19.43% -18.82% -32.29% -
Enterprise Value (EV) 1 4,605 3,882 5,301 4,675 4,048 2,957 2,737
Change - -15.69% 36.53% -11.81% -13.41% -26.95% -7.46%
P/E 658x -66.9x 2,890x -13x 26.7x 14.1x 11.5x
PBR - - - - - - -
PEG - 0x -28x 0x -0x 0.4x 0.5x
Capitalization / Revenue 3.99x 2.89x 4.12x 3.17x 2.64x 1.71x 1.64x
EV / Revenue 4.96x 3.67x 4.8x 4.05x 3.59x 2.51x 2.22x
EV / EBITDA 18.7x 14.8x 14.9x 12x 9.99x 6.79x 5.92x
EV / EBIT 22.9x 19.2x 18x 14.6x 11.8x 7.96x 6.84x
EV / FCF 28.5x 29.2x 39.1x 20.4x 19.9x 10.2x 8.82x
FCF Yield 3.51% 3.42% 2.56% 4.89% 5.03% 9.81% 11.3%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 0.12 -0.88 0.03 -5.68 2.37 3.19 3.93
Distribution rate - - - - - - -
Net sales 1 927.7 1,058 1,105 1,155 1,128 1,177 1,232
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 -287 115 143.7 171.1
Net Debt 1 901 827.4 748.4 1,007 1,071 941.2 720.6
Reference price 2 78.98 58.86 86.70 73.92 63.32 45.08 45.08
Nbr of stocks (in thousands) 46,899 51,905 52,507 49,616 47,020 44,719 -
Announcement Date 2/22/22 2/13/23 2/12/24 2/18/25 2/10/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.66x9.48x15.51x0.77% 3,753B
113.54x49.4x80.17x-.--% 416B
58.07x12.27x25.88x-.--% 76.85B
407.81x17.47x69.06x-.--% 82.61B
96.03x8.22x20.82x-.--% 73.1B
36.66x1.8x14.38x-.--% 66.56B
194.82x6.22x24.03x-.--% 48.8B
120.99x4.78x23.41x-.--% 41.68B
26.99x5.57x26.71x-.--% 35.61B
Average 120.06x 12.80x 33.33x 0.09% 510.51B
Weighted average by Cap. 44.99x 13.05x 22.82x 0.63%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!