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 2,034 -
Change - -17.52% 49.01% -19.43% -18.82% -31.69% -
Enterprise Value (EV) 1 4,605 3,882 5,301 4,675 4,048 2,975 2,754
Change - -15.69% 36.53% -11.81% -13.41% -26.51% -7.41%
P/E 658x -66.9x 2,890x -13x 26.7x 14.3x 11.6x
PBR - - - - - - -
PEG - 0x -28x 0x -0x 0.4x 0.5x
Capitalization / Revenue 3.99x 2.89x 4.12x 3.17x 2.64x 1.73x 1.65x
EV / Revenue 4.96x 3.67x 4.8x 4.05x 3.59x 2.53x 2.24x
EV / EBITDA 18.7x 14.8x 14.9x 12x 9.99x 6.83x 5.96x
EV / EBIT 22.9x 19.2x 18x 14.6x 11.8x 8.01x 6.88x
EV / FCF 28.5x 29.2x 39.1x 20.4x 19.9x 10.3x 8.88x
FCF Yield 3.51% 3.42% 2.56% 4.89% 5.03% 9.75% 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 45.48 45.48
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.($)
13.86x2.48x6.7x - 1.98B
25.01x9.23x15.11x0.79% 3,657B
108.66x47.21x76.63x-.--% 399B
393.04x16.8x66.42x-.--% 79.61B
59.29x12.53x26.43x-.--% 78.47B
99.99x8.53x21.61x-.--% 76.11B
36.33x1.78x14.22x-.--% 65.96B
181.48x5.77x22.3x-.--% 45.46B
117.76x4.65x22.77x-.--% 40.57B
26.9x5.55x26.62x-.--% 35.5B
Average 106.23x 11.45x 29.88x 0.09% 447.89B
Weighted average by Cap. 43.48x 12.57x 22.02x 0.65%

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.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!