Company Valuation: Cass Information Systems, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 550.9 626 612.5 555.1 543.3 697.7 -
Change - 13.63% -2.15% -9.37% -2.14% 28.44% -
Enterprise Value (EV) 550.9 626 612.5 555.1 543.3 697.7 697.7
Change - 13.63% -2.15% -9.37% -2.14% 28.44% 0%
P/E 19.7x 18.1x 20.7x 29.4x 15.9x 18.1x 15.7x
PBR - - 2.64x 2.41x 2.2x 2.77x 2.6x
PEG - 0.7x -1.5x -0.8x 0.2x 1.2x 1x
Capitalization / Revenue - 3.41x 3.11x 2.78x 2.79x 3.39x 3.23x
EV / Revenue - 0x 0x 0x 0x 3.39x 3.23x
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% 2.38% 2.45%
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 54.21 54.21
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.($)
18.07x - - 2.38% 698M
28.63x15.29x21.72x0.74% 688B
35.55x1.78x10.22x-.--% 48.97B
11.18x1.52x7.76x0.95% 50.04B
9.06x2.62x6.05x-.--% 27.58B
17.41x5.74x10.9x-.--% 24.3B
-57.03x3.18x6.75x1.27% 22.02B
21.46x6.63x21.7x-.--% 10.46B
145.83x8.81x135.1x-.--% 9.04B
14.19x2.52x5.99x5.27% 7.07B
Average 24.44x 5.34x 25.13x 1.06% 88.81B
Weighted average by Cap. 25.98x 12.54x 20.17x 0.7%

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.