Company Valuation: Blackbaud, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 3,704 3,055 4,552 3,668 2,977 1,903 -
Change - -17.52% 49.01% -19.43% -18.82% -36.09% -
Enterprise Value (EV) 1 4,605 3,882 5,301 4,675 4,048 2,844 2,623
Change - -15.69% 36.53% -11.81% -13.41% -29.74% -7.76%
P/E 658x -66.9x 2,890x -13x 26.7x 13.3x 10.8x
PBR - - - - - - -
PEG - 0x -28x 0x -0x 0.4x 0.5x
Capitalization / Revenue 3.99x 2.89x 4.12x 3.17x 2.64x 1.62x 1.54x
EV / Revenue 4.96x 3.67x 4.8x 4.05x 3.59x 2.42x 2.13x
EV / EBITDA 18.7x 14.8x 14.9x 12x 9.99x 6.53x 5.67x
EV / EBIT 22.9x 19.2x 18x 14.6x 11.8x 7.65x 6.56x
EV / FCF 28.5x 29.2x 39.1x 20.4x 19.9x 9.8x 8.45x
FCF Yield 3.51% 3.42% 2.56% 4.89% 5.03% 10.2% 11.8%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 0.12 -0.88 0.03 -5.68 2.37 3.19 3.93
Distribution rate - - - - - - -
Net sales 1 927.7 1,058 1,105 1,155 1,128 1,177 1,232
EBITDA 1 246.2 262.6 356.5 388.9 405.3 435.7 462.3
EBIT 1 200.8 202.6 294.1 320.1 344.4 371.5 400.1
Net income 1 5.698 -45.41 1.82 -287 115 143.7 171.1
Net Debt 1 901 827.4 748.4 1,007 1,071 941.2 720.6
Reference price 2 78.98 58.86 86.70 73.92 63.32 42.55 42.55
Nbr of stocks (in thousands) 46,899 51,905 52,507 49,616 47,020 44,719 -
Announcement Date 2/22/22 A 2/13/23 A 2/12/24 A 2/18/25 A 2/10/26 A - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.34x2.42x6.53x - 1.9B
26.03x9.62x15.72x0.76% 3,808B
122.42x54.13x88.14x-.--% 457B
20.78x5.92x10.37x1.45% 419B
251.41x22.44x65.69x-.--% 324B
2660.9x44.6x145.87x-.--% 273B
26.43x5.3x16.72x1.43% 243B
89.18x8.66x23.18x-.--% 142B
57.8x15.57x41x-.--% 131B
493.9x21.18x83.73x-.--% 99.27B
Average 376.22x 18.98x 49.70x 0.4% 589.76B
Weighted average by Cap. 177.62x 15.25x 31.65x 0.65%

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.