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 1,224 - -
Change - -17.52% 49.01% -19.43% -18.82% -58.89% - -
Enterprise Value (EV) 1 4,605 3,882 5,301 4,675 4,048 2,365 2,152 2,211
Change - -15.69% 36.53% -11.81% -13.41% -41.57% -9.02% 2.73%
P/E 658x -66.9x 2,890x -13x 26.7x 8.58x 7.65x 7.04x
PBR - - - - - - - -
PEG - 0x -28x 0x -0x 0.3x 0.6x 0.82x
Capitalization / Revenue 3.99x 2.89x 4.12x 3.17x 2.64x 1.04x 1x 0.96x
EV / Revenue 4.96x 3.67x 4.8x 4.05x 3.59x 2.01x 1.75x 1.74x
EV / EBITDA 18.7x 14.8x 14.9x 12x 9.99x 5.46x 4.67x -
EV / EBIT 22.9x 19.2x 18x 14.6x 11.8x 6.39x 5.38x -
EV / FCF 28.5x 29.2x 39.1x 20.4x 19.9x 8.97x 7.64x 8.26x
FCF Yield 3.51% 3.42% 2.56% 4.89% 5.03% 11.2% 13.1% 12.1%
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 27.04 27.04 27.04
Nbr of stocks (in thousands) 46,899 51,905 52,507 49,616 47,020 45,261 - -
Announcement Date 22/02/22 13/02/23 12/02/24 18/02/25 10/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
8.58x2.01x5.46x - 1.22B
21.88x8.41x13.98x0.97% 2,818B
95.24x38.43x64.23x-.--% 308B
139.58x41.52x140.49x0.13% 140B
86.09x17.3x37.59x-.--% 107B
168.33x9.78x24.17x-.--% 87.22B
409.3x17.2x69.27x-.--% 79.38B
30.04x1.55x12.1x-.--% 55.91B
136.52x5.1x25.96x-.--% 44.43B
-33.85x4.54x21.75x-.--% 36.89B
Average 106.17x 14.59x 41.50x 0.12% 367.81B
Weighted average by Cap. 47.14x 12.48x 25.31x 0.75%

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.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!