Company Valuation: Constellation Software Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 39,301 33,100 52,717 65,466 51,025 47,474 - -
Change - -15.78% 59.27% 24.18% -22.06% -6.96% - -
Enterprise Value (EV) 1 39,925 34,576 54,767 67,652 53,300 49,695 49,387 48,625
Change - -13.4% 58.4% 23.53% -21.21% -6.76% -0.62% -1.54%
P/E 127x 64.6x 93.3x 89.6x 99.7x 38.4x 36.6x 26.5x
PBR - - - 23.4x 14.3x 10.1x 7.75x 5.99x
PEG - 1x 9.1x 3.1x -3.3x 0x 7.63x 0.7x
Capitalization / Revenue 7.7x 5x 6.27x 6.5x 4.39x 3.44x 2.94x 2.59x
EV / Revenue 7.82x 5.22x 6.51x 6.72x 4.59x 3.6x 3.06x 2.65x
EV / EBITDA 26.4x 20.3x 24.8x 25.1x 16.3x 13.2x 11.2x 10.1x
EV / EBIT 45.7x 39.2x 46.1x 46.2x 28.1x 23.7x 19.4x 15.9x
EV / FCF 31.4x 27.5x 31.5x 31.8x 20x 16.7x 14.4x 13.5x
FCF Yield 3.18% 3.63% 3.17% 3.15% 5% 5.98% 6.95% 7.39%
Dividend per Share 2 4 - - 4 4 3.968 4 4
Rate of return 0.22% - - 0.13% 0.17% 0.18% 0.18% 0.18%
EPS 2 14.65 24.18 26.67 34.48 24.15 58.36 61.16 84.61
Distribution rate 27.3% - - 11.6% 16.6% 6.8% 6.54% 4.73%
Net sales 1 5,106 6,622 8,407 10,066 11,623 13,819 16,130 18,329
EBITDA 1 1,512 1,701 2,209 2,690 3,278 3,754 4,416 4,808
EBIT 1 873 882 1,188 1,464 1,895 2,100 2,548 3,055
Net income 1 310 512 565 731 512 1,309 1,377 1,832
Net Debt 1 624 1,476 2,050 2,186 2,275 2,221 1,913 1,151
Reference price 2 1,854.57 1,561.94 2,487.65 3,089.23 2,407.81 2,240.23 2,240.23 2,240.23
Nbr of stocks (in thousands) 21,192 21,192 21,192 21,192 21,192 21,192 - -
Announcement Date 2/10/22 3/29/23 3/6/24 3/7/25 3/9/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
22.27x6.07x10.85x1.43% 410B
26.58x5.32x16.71x1.43% 252B
82.89x8.06x21.57x-.--% 132B
38.39x3.6x13.24x0.18% 47.47B
-18.33x105.38x1240.51x-.--% 47.12B
30.9x11.99x19.57x-.--% 25.19B
38.68x2.57x23.38x-.--% 21.22B
110.14x10.57x45.07x-.--% 15.98B
-652.93x3.86x12.93x - 14.15B
Average -35.71x 17.49x 155.98x 0.38% 107.33B
Weighted average by Cap. 22.66x 10.99x 75.05x 1%

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. CSU Stock
  4. W9C Stock
  5. Valuation Constellation Software Inc.