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 39,166 - -
Change - -15.78% 59.27% 24.18% -22.06% -23.24% - -
Enterprise Value (EV) 1 39,925 34,576 54,767 67,652 53,300 40,967 40,340 39,343
Change - -13.4% 58.4% 23.53% -21.21% -23.14% -1.53% -2.47%
P/E 127x 64.6x 93.3x 89.6x 99.7x 31.1x 29x 22.9x
PBR - - - 23.4x 14.3x 8.21x 6.35x 4.92x
PEG - 1x 9.1x 3.1x -3.3x 0x 4.02x 0.9x
Capitalization / Revenue 7.7x 5x 6.27x 6.5x 4.39x 2.83x 2.44x 2.11x
EV / Revenue 7.82x 5.22x 6.51x 6.72x 4.59x 2.96x 2.51x 2.12x
EV / EBITDA 26.4x 20.3x 24.8x 25.1x 16.3x 10.7x 8.96x 7.51x
EV / EBIT 45.7x 39.2x 46.1x 46.2x 28.1x 19.8x 16.6x 13.3x
EV / FCF 31.4x 27.5x 31.5x 31.8x 20x 13.3x 11.1x -
FCF Yield 3.18% 3.63% 3.17% 3.15% 5% 7.51% 9.02% -
Dividend per Share 2 4 - - 4 4 4.002 4.005 4.005
Rate of return 0.22% - - 0.13% 0.17% 0.22% 0.22% 0.22%
EPS 2 14.65 24.18 26.67 34.48 24.15 59.35 63.63 80.69
Distribution rate 27.3% - - 11.6% 16.6% 6.74% 6.29% 4.96%
Net sales 1 5,106 6,622 8,407 10,066 11,623 13,830 16,043 18,536
EBITDA 1 1,512 1,701 2,209 2,690 3,278 3,840 4,502 5,240
EBIT 1 873 882 1,188 1,464 1,895 2,064 2,434 2,964
Net income 1 310 512 565 731 512 1,340 1,417 1,754
Net Debt 1 624 1,476 2,050 2,186 2,275 1,801 1,174 176.7
Reference price 2 1,854.57 1,561.94 2,487.65 3,089.23 2,407.81 1,848.20 1,848.20 1,848.20
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
31.78x3.02x10.88x0.21% 39.17B
19.74x5.59x9.98x1.61% 362B
19.5x3.87x12.07x1.97% 176B
50.67x6.04x16.58x-.--% 98.45B
9.51x84.44x720.09x-.--% 35.65B
32.31x12.57x20.45x-.--% 28.33B
34.31x2.1x19.14x-.--% 16.93B
23.08x3.3x11.12x - 11.68B
80.75x7.73x33.13x-.--% 11.15B
58.13x2.51x10.24x-.--% 10.49B
Average 35.98x 13.12x 86.37x 0.42% 79.03B
Weighted average by Cap. 25.86x 8.82x 44.26x 1.21%

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. Valuation Constellation Software Inc.