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 48,252 - -
Change - -15.78% 59.27% 24.18% -22.06% -5.43% - -
Enterprise Value (EV) 1 39,925 34,576 54,767 67,652 53,300 50,473 50,165 49,403
Change - -13.4% 58.4% 23.53% -21.21% -5.3% -0.61% -1.52%
P/E 127x 64.6x 93.3x 89.6x 99.7x 39x 37.2x 26.9x
PBR - - - 23.4x 14.3x 10.2x 7.87x 6.09x
PEG - 1x 9.1x 3.1x -3.3x 0x 7.76x 0.7x
Capitalization / Revenue 7.7x 5x 6.27x 6.5x 4.39x 3.49x 2.99x 2.63x
EV / Revenue 7.82x 5.22x 6.51x 6.72x 4.59x 3.65x 3.11x 2.7x
EV / EBITDA 26.4x 20.3x 24.8x 25.1x 16.3x 13.4x 11.4x 10.3x
EV / EBIT 45.7x 39.2x 46.1x 46.2x 28.1x 24x 19.7x 16.2x
EV / FCF 31.4x 27.5x 31.5x 31.8x 20x 17x 14.6x 13.8x
FCF Yield 3.18% 3.63% 3.17% 3.15% 5% 5.89% 6.84% 7.27%
Dividend per Share 2 4 - - 4 4 3.968 4 4
Rate of return 0.22% - - 0.13% 0.17% 0.17% 0.18% 0.18%
EPS 2 14.65 24.18 26.67 34.48 24.15 58.36 61.16 84.61
Distribution rate 27.3% - - 11.6% 16.6% 6.8% 6.54% 4.73%
Net sales 1 5,106 6,622 8,407 10,066 11,623 13,819 16,130 18,329
EBITDA 1 1,512 1,701 2,209 2,690 3,278 3,754 4,416 4,808
EBIT 1 873 882 1,188 1,464 1,895 2,100 2,548 3,055
Net income 1 310 512 565 731 512 1,309 1,377 1,832
Net Debt 1 624 1,476 2,050 2,186 2,275 2,221 1,913 1,151
Reference price 2 1,854.57 1,561.94 2,487.65 3,089.23 2,407.81 2,276.96 2,276.96 2,276.96
Nbr of stocks (in thousands) 21,192 21,192 21,192 21,192 21,192 21,192 - -
Announcement Date 10/02/22 29/03/23 06/03/24 07/03/25 09/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.58x6.34x11.33x1.35% 435B
27.16x5.44x17.08x1.4% 256B
93.67x9.12x24.42x-.--% 150B
-6.05x108.31x1282.92x-.--% 48.92B
39.02x3.65x13.45x0.17% 48.25B
30.55x11.87x19.44x-.--% 24.91B
36.81x2.45x22.29x-.--% 20.32B
118.16x11.37x48.45x-.--% 17.14B
-219.86x3.88x13x - 14.23B
Average 15.90x 18.05x 161.37x 0.37% 112.68B
Weighted average by Cap. 32.75x 11.42x 77.22x 0.95%

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. W9C Stock
  5. Valuation Constellation Software Inc.