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 1,399 - -
Change - -17.52% 49.01% -19.43% -18.82% -53% - -
Enterprise Value (EV) 1 4,605 3,882 5,301 4,675 4,048 2,541 2,328 2,386
Change - -15.69% 36.53% -11.81% -13.41% -37.23% -8.4% 2.53%
P/E 658x -66.9x 2,890x -13x 26.7x 9.81x 8.74x 8.05x
PBR - - - - - - - -
PEG - 0x -28x 0x -0x 0.3x 0.7x 0.94x
Capitalization / Revenue 3.99x 2.89x 4.12x 3.17x 2.64x 1.19x 1.14x 1.1x
EV / Revenue 4.96x 3.67x 4.8x 4.05x 3.59x 2.16x 1.9x 1.87x
EV / EBITDA 18.7x 14.8x 14.9x 12x 9.99x 5.86x 5.05x -
EV / EBIT 22.9x 19.2x 18x 14.6x 11.8x 6.87x 5.82x -
EV / FCF 28.5x 29.2x 39.1x 20.4x 19.9x 9.63x 8.26x 8.92x
FCF Yield 3.51% 3.42% 2.56% 4.89% 5.03% 10.4% 12.1% 11.2%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.12 -0.88 0.03 -5.68 2.37 3.153 3.537 3.84
Distribution rate - - - - - - - -
Net sales 1 927.7 1,058 1,105 1,155 1,128 1,176 1,227 1,274
EBITDA 1 246.2 262.6 356.5 388.9 405.3 433.5 460.7 -
EBIT 1 200.8 202.6 294.1 320.1 344.4 370 399.8 -
Net income 1 5.698 -45.41 1.82 -287 115 143 153.6 171
Net Debt 1 901 827.4 748.4 1,007 1,071 1,142 928.2 987
Reference price 2 78.98 58.86 86.70 73.92 63.32 30.92 30.92 30.92
Nbr of stocks (in thousands) 46,899 51,905 52,507 49,616 47,020 45,261 - -
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.($)
10x2.18x5.93x - 1.43B
22.92x8.8x14.56x0.92% 2,955B
98.34x39.72x66.41x-.--% 318B
121.79x38.88x122.97x0.14% 125B
76.62x15.4x33.57x-.--% 95.06B
460.23x19.78x79.53x-.--% 90.7B
144.21x8.47x21.62x-.--% 74.5B
35.36x1.86x14.55x-.--% 65.08B
119.76x5.02x24.84x-.--% 43.8B
-35.27x4.65x22.26x-.--% 37.59B
Average 105.40x 14.48x 40.62x 0.12% 380.61B
Weighted average by Cap. 47.36x 12.58x 24.81x 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.