Company Valuation: Deluxe Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 1,368 732.5 937.2 1,000 1,005 1,097 -
Change - -46.46% 27.95% 6.71% 0.49% 9.19% -
Enterprise Value (EV) 3,010 2,336 2,458 2,469 1,005 1,097 1,097
Change - -22.38% 5.22% 0.44% -59.29% 9.19% 0%
P/E 22.1x 11.3x 36.4x 19.1x 11.9x 9.89x 8.21x
PBR - - 1.55x 1.61x 1.47x 1.72x 1.42x
PEG - 3.28x -0.6x 0x 0.2x 0.3x 0.4x
Capitalization / Revenue 0.68x 0.33x 0.43x 0.47x 0.47x 0.52x 0.5x
EV / Revenue 0x 0x 0x 0x 0x 0.52x 0.5x
EV / EBITDA 0x 0x 0x 0x 0x 2.4x 2.2x
EV / EBIT 0x 0x 0x 0x 0x 4x 3.39x
EV / FCF 0x 0x 0x 0x 0x 5.54x 4.49x
FCF Yield 7.43% 11.9% 10.4% 10% 17.4% 18.1% 22.3%
Dividend per Share 2 1.2 - - - - - -
Rate of return 3.74% - - - - - -
EPS 2 1.45 1.5 0.59 1.18 1.87 2.42 2.915
Distribution rate 82.8% - - - - - -
Net sales 1 2,022 2,238 2,192 2,122 2,133 2,101 2,208
EBITDA 1 407.8 418.1 417.1 412.1 431.5 458 498.5
EBIT 1 196.9 212.6 160.8 192.2 236.5 274 323.8
Net income 1 62.6 65.4 26.1 52.8 85.2 112.6 136.7
Net Debt 1,642 1,604 1,521 1,469 - - -
Reference price 2 32.11 16.98 21.45 22.59 22.33 23.93 23.93
Nbr of stocks (in thousands) 42,606 43,136 43,693 44,272 45,008 45,856 -
Announcement Date 2/3/22 2/2/23 2/1/24 2/5/25 1/28/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.89x - - - 1.1B
19.59x0.79x8.41x1.2% 8.71B
14.2x0.83x7.51x1.3% 8.42B
17.58x - - - 2.14B
Average 15.32x 0.81x 7.96x 1.25% 5.09B
Weighted average by Cap. 16.63x 0.81x 7.97x 1.25%

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. DLX Stock
  4. Valuation Deluxe Corporation