Company Valuation: Cass Information Systems, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 550.9 626 612.5 555.1 543.3 670.2 -
Change - 13.63% -2.15% -9.37% -2.14% 23.37% -
Enterprise Value (EV) 550.9 626 612.5 555.1 543.3 670.2 670.2
Change - 13.63% -2.15% -9.37% -2.14% 23.37% 0%
P/E 19.7x 18.1x 20.7x 29.4x 15.9x 17.4x 15.1x
PBR - - 2.64x 2.41x 2.2x 2.66x 2.49x
PEG - 0.7x -1.5x -0.8x 0.2x 1.2x 1x
Capitalization / Revenue - 3.41x 3.11x 2.78x 2.79x 3.26x 3.1x
EV / Revenue - 0x 0x 0x 0x 3.26x 3.1x
EV / EBITDA - - - - - - -
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - 1.17 1.21 1.25 1.29 1.33
Rate of return - - 2.6% 2.96% 3.01% 2.48% 2.55%
EPS 2 2 2.53 2.18 1.39 2.61 3 3.45
Distribution rate - - 53.7% 87.1% 47.9% 43% 38.6%
Net sales 1 - 183.8 197.1 199.7 194.6 205.6 216
EBITDA - - - - - - -
EBIT - 44.25 36.98 24.71 - - -
Net income 1 28.6 34.9 30.06 19.17 35.12 39.21 43.7
Net Debt - - - - - - -
Reference price 2 39.32 45.82 45.05 40.91 41.52 52.07 52.07
Nbr of stocks (in thousands) 14,010 13,661 13,596 13,569 13,084 12,871 -
Announcement Date 27/01/22 19/01/23 25/01/24 23/01/25 22/01/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.36x - - 2.48% 670M
27.93x14.92x21.18x0.76% 671B
34.71x1.74x10.01x-.--% 48.06B
9.34x1.28x6.54x1.13% 41.79B
8.68x2.56x5.92x-.--% 26.42B
16.67x5.54x10.55x-.--% 23.28B
-53.77x3.08x6.56x1.35% 20.76B
20.79x6.52x21.32x-.--% 10.16B
148x8.96x137.46x-.--% 9.21B
13.43x2.42x5.75x5.5% 6.69B
Average 24.31x 5.23x 25.03x 1.12% 85.77B
Weighted average by Cap. 25.61x 12.33x 19.86x 0.73%

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.