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 1,323 - -
Change - -17.52% 49.01% -19.43% -18.82% -55.56% - -
Enterprise Value (EV) 1 4,605 3,882 5,301 4,675 4,048 2,465 2,251 2,310
Change - -15.69% 36.53% -11.81% -13.41% -39.12% -8.66% 2.61%
P/E 658x -66.9x 2,890x -13x 26.7x 9.27x 8.26x 7.61x
PBR - - - - - - - -
PEG - 0x -28x 0x -0x 0.3x 0.7x 0.89x
Capitalization / Revenue 3.99x 2.89x 4.12x 3.17x 2.64x 1.12x 1.08x 1.04x
EV / Revenue 4.96x 3.67x 4.8x 4.05x 3.59x 2.1x 1.83x 1.81x
EV / EBITDA 18.7x 14.8x 14.9x 12x 9.99x 5.68x 4.89x -
EV / EBIT 22.9x 19.2x 18x 14.6x 11.8x 6.66x 5.63x -
EV / FCF 28.5x 29.2x 39.1x 20.4x 19.9x 9.34x 7.99x 8.64x
FCF Yield 3.51% 3.42% 2.56% 4.89% 5.03% 10.7% 12.5% 11.6%
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 29.23 29.23 29.23
Nbr of stocks (in thousands) 46,899 51,905 52,507 49,616 47,020 45,261 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
9.27x2.1x5.68x - 1.32B
21.51x8.26x13.73x0.99% 2,771B
83.72x33.61x56.17x-.--% 271B
131.53x39.12x135.86x0.13% 135B
83.84x16.85x36.61x-.--% 104B
167.9x9.76x24.12x-.--% 87B
438.35x18.58x74.8x-.--% 85.35B
30.06x1.55x12.11x-.--% 55.94B
135.58x5.07x25.8x-.--% 44.29B
-31.24x4.16x19.93x-.--% 34.05B
Average 107.05x 13.91x 40.48x 0.12% 358.8B
Weighted average by Cap. 46.64x 11.68x 24.07x 0.77%

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.