Company Valuation: Cass Information Systems, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 550.9 626 612.5 555.1 543.3 715.6 -
Change - 13.63% -2.15% -9.37% -2.14% 31.72% -
Enterprise Value (EV) 550.9 626 612.5 555.1 543.3 715.6 715.6
Change - 13.63% -2.15% -9.37% -2.14% 31.72% 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 3.5x 3.33x
EV / Revenue - 0x 0x 0x 0x 3.5x 3.33x
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% 2.3% 2.37%
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 56.01 56.01
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.($)
18.19x - - 2.3% 716M
29.35x15.25x21.72x0.73% 689B
11.57x1.53x7.86x0.96% 49.92B
36.34x1.8x10.31x-.--% 49.37B
9.73x2.72x6.29x-.--% 29.66B
18.52x5.82x11.08x-.--% 25.68B
-72.28x3.35x7.11x1.16% 24.15B
21.21x6.41x21.29x-.--% 10.05B
142.49x8.57x131.48x-.--% 8.89B
15.35x2.66x6.29x4.91% 7.56B
Average 23.05x 5.35x 24.83x 1.01% 89.47B
Weighted average by Cap. 25.95x 12.46x 20.06x 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.