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 1,998 - -
Change - -17.52% 49.01% -19.43% -18.82% -32.91% - -
Enterprise Value (EV) 1 4,605 3,882 5,301 4,675 4,048 3,170 2,995 3,111
Change - -15.69% 36.53% -11.81% -13.41% -21.69% -5.51% 3.85%
P/E 658x -66.9x 2,890x -13x 26.7x 14.2x 12.3x 11.9x
PBR - - - - - - - -
PEG - 0x -28x 0x -0x 0.4x 0.8x 4.06x
Capitalization / Revenue 3.99x 2.89x 4.12x 3.17x 2.64x 1.7x 1.62x 1.57x
EV / Revenue 4.96x 3.67x 4.8x 4.05x 3.59x 2.69x 2.43x 2.45x
EV / EBITDA 18.7x 14.8x 14.9x 12x 9.99x 7.28x 6.48x -
EV / EBIT 22.9x 19.2x 18x 14.6x 11.8x 8.53x 7.49x -
EV / FCF 28.5x 29.2x 39.1x 20.4x 19.9x 11.8x 10.2x 11.9x
FCF Yield 3.51% 3.42% 2.56% 4.89% 5.03% 8.49% 9.79% 8.42%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.12 -0.88 0.03 -5.68 2.37 3.143 3.643 3.75
Distribution rate - - - - - - - -
Net sales 1 927.7 1,058 1,105 1,155 1,128 1,177 1,230 1,272
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 -287 115 141.6 159.4 166.1
Net Debt 1 901 827.4 748.4 1,007 1,071 1,173 997.8 1,113
Reference price 2 78.98 58.86 86.70 73.92 63.32 44.67 44.67 44.67
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.($)
14.46x2.72x7.36x - 2.03B
25.58x9.45x15.38x0.77% 3,741B
115.49x49.87x80.95x-.--% 420B
68.22x14.39x30.34x-.--% 90.2B
440.09x18.82x74.05x-.--% 88.61B
44.02x2.32x19.08x-.--% 80.55B
152.27x8.9x22.72x-.--% 78.68B
122.46x5.39x25.94x-.--% 46.84B
29.89x6.16x29.52x-.--% 39.31B
-283.42x5.89x19.53x-.--% 39.1B
Average 72.91x 12.39x 32.49x 0.09% 462.68B
Weighted average by Cap. 43.39x 13.16x 23.20x 0.63%

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.