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 1,362 - -
Change - -17.52% 49.01% -19.43% -18.82% -54.26% - -
Enterprise Value (EV) 1 4,605 3,882 5,301 4,675 4,048 2,503 2,290 2,349
Change - -15.69% 36.53% -11.81% -13.41% -38.16% -8.52% 2.57%
P/E 658x -66.9x 2,890x -13x 26.7x 9.54x 8.51x 7.84x
PBR - - - - - - - -
PEG - 0x -28x 0x -0x 0.3x 0.7x 0.91x
Capitalization / Revenue 3.99x 2.89x 4.12x 3.17x 2.64x 1.16x 1.11x 1.07x
EV / Revenue 4.96x 3.67x 4.8x 4.05x 3.59x 2.13x 1.87x 1.84x
EV / EBITDA 18.7x 14.8x 14.9x 12x 9.99x 5.77x 4.97x -
EV / EBIT 22.9x 19.2x 18x 14.6x 11.8x 6.77x 5.73x -
EV / FCF 28.5x 29.2x 39.1x 20.4x 19.9x 9.49x 8.13x 8.78x
FCF Yield 3.51% 3.42% 2.56% 4.89% 5.03% 10.5% 12.3% 11.4%
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 30.09 30.09 30.09
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.($)
9.55x2.13x5.78x - 1.36B
22.16x8.52x14.16x0.96% 2,855B
93.2x37.58x62.81x-.--% 301B
133.99x42.8x135.37x0.13% 137B
83.94x16.87x36.66x-.--% 104B
483.53x20.6x82.95x-.--% 94.14B
167.97x9.77x24.13x-.--% 87.03B
33.82x1.78x13.9x-.--% 62.68B
136.51x5.33x26.72x-.--% 46.48B
-38.36x5.16x24.7x-.--% 41.49B
Average 112.63x 15.05x 42.72x 0.12% 373.07B
Weighted average by Cap. 49.73x 12.50x 25.41x 0.74%

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.