Company Valuation: Cass Information Systems, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 550.9 626 612.5 555.1 543.3 659.6 -
Change - 13.63% -2.15% -9.37% -2.14% 21.42% -
Enterprise Value (EV) 550.9 626 612.5 555.1 543.3 659.6 659.6
Change - 13.63% -2.15% -9.37% -2.14% 21.42% 0%
P/E 19.7x 18.1x 20.7x 29.4x 15.9x 17.2x 15x
PBR - - 2.64x 2.41x 2.2x 2.62x 2.46x
PEG - 0.7x -1.5x -0.8x 0.2x 1.2x 1x
Capitalization / Revenue - 3.41x 3.11x 2.78x 2.79x 3.22x 3.06x
EV / Revenue - 0x 0x 0x 0x 3.22x 3.06x
EV / EBITDA - - - - - - -
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - 1.17 1.21 - 1.29 1.33
Rate of return - - 2.6% 2.96% - 2.52% 2.6%
EPS 2 2 2.53 2.18 1.39 2.61 2.98 3.425
Distribution rate - - 53.7% 87.1% - 43.3% 38.8%
Net sales 1 - 183.8 197.1 199.7 194.6 205.2 215.6
EBITDA - - - - - - -
EBIT - 44.25 36.98 24.71 - - -
Net income 1 28.6 34.9 30.06 19.17 35.12 38.91 43.4
Net Debt - - - - - - -
Reference price 2 39.32 45.82 45.05 40.91 41.52 51.25 51.25
Nbr of stocks (in thousands) 14,010 13,661 13,596 13,569 13,084 12,871 -
Announcement Date 1/27/22 1/19/23 1/25/24 1/23/25 1/22/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
17.2x - - 2.52% 660M
25.92x13.86x19.68x0.82% 623B
31.4x1.6x9.28x-.--% 44.5B
8.36x1.16x5.89x1.26% 37.38B
8.31x2.51x5.81x-.--% 25.35B
15.32x5.17x9.77x-.--% 21.3B
-45.76x2.91x6.19x1.51% 18.64B
12.71x4.08x14.73x - 9.68B
120.51x7.01x107.6x-.--% 7.63B
11.93x2.2x5.22x6.2% 5.9B
Average 20.59x 4.50x 20.46x 1.37% 79.37B
Weighted average by Cap. 23.51x 11.45x 18.10x 0.79%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CASS Stock
  4. Valuation Cass Information Systems, Inc.