Company Valuation: Cass Information Systems, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 550.9 626 612.5 555.1 543.3 714.9 -
Change - 13.63% -2.15% -9.37% -2.14% 31.6% -
Enterprise Value (EV) 550.9 626 612.5 555.1 543.3 714.9 714.9
Change - 13.63% -2.15% -9.37% -2.14% 31.6% 0%
P/E 19.7x 18.1x 20.7x 29.4x 15.9x 18.2x 16.2x
PBR - - 2.64x 2.41x 2.2x 2.83x 2.67x
PEG - 0.7x -1.5x -0.8x 0.2x 1x 1.3x
Capitalization / Revenue - 3.41x 3.11x 2.78x 2.79x 3.49x 3.32x
EV / Revenue - 0x 0x 0x 0x 3.49x 3.32x
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% 2.31% 2.38%
EPS 2 2 2.53 2.18 1.39 2.61 3.08 3.45
Distribution rate - - 53.7% 87.1% 47.9% 41.9% 38.6%
Net sales 1 - 183.8 197.1 199.7 194.6 204.7 215.2
EBITDA - - - - - - -
EBIT - 44.25 36.98 24.71 - - -
Net income 1 28.6 34.9 30.06 19.17 35.12 40.2 44
Net Debt - - - - - - -
Reference price 2 39.32 45.82 45.05 40.91 41.52 55.96 55.96
Nbr of stocks (in thousands) 14,010 13,661 13,596 13,569 13,084 12,776 -
Announcement Date 1/27/22 A 1/19/23 A 1/25/24 A 1/23/25 A 1/22/26 A - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.17x - - 2.31% 715M
29.19x15.26x21.8x0.73% 691B
11.52x1.55x7.87x0.97% 50.27B
36.75x1.82x10.43x-.--% 49.92B
9.48x2.69x6.2x-.--% 28.91B
18.12x5.72x10.88x-.--% 25.12B
-71.62x3.33x7.07x1.17% 23.92B
21.64x6.48x21.53x-.--% 10.26B
140.13x8.4x128.91x-.--% 8.77B
15.02x2.61x6.18x5.01% 7.41B
Average 22.84x 5.32x 24.54x 1.02% 89.59B
Weighted average by Cap. 25.85x 12.47x 20.10x 0.69%

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.