Company Valuation: Cass Information Systems, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 550.9 626 612.5 555.1 543.3 693.2 -
Change - 13.63% -2.15% -9.37% -2.14% 27.6% -
Enterprise Value (EV) 550.9 626 612.5 555.1 543.3 693.2 693.2
Change - 13.63% -2.15% -9.37% -2.14% 27.6% 0%
P/E 19.7x 18.1x 20.7x 29.4x 15.9x 17.5x 14.9x
PBR - - 2.64x 2.41x 2.2x 2.71x 2.51x
PEG - 0.7x -1.5x -0.8x 0.2x 0.9x 0.9x
Capitalization / Revenue - 3.41x 3.11x 2.78x 2.79x 3.38x 3.18x
EV / Revenue - 0x 0x 0x 0x 3.38x 3.18x
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% 2.38% 2.46%
EPS 2 2 2.53 2.18 1.39 2.61 3.095 3.625
Distribution rate - - 53.7% 87.1% 47.9% 41.7% 36.7%
Net sales 1 - 183.8 197.1 199.7 194.6 204.8 218.2
EBITDA - - - - - - -
EBIT - 44.25 36.98 24.71 - - -
Net income 1 28.6 34.9 30.06 19.17 35.12 40.41 46.57
Net Debt - - - - - - -
Reference price 2 39.32 45.82 45.05 40.91 41.52 54.13 54.13
Nbr of stocks (in thousands) 14,010 13,661 13,596 13,569 13,084 12,806 -
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.($)
17.49x - - 2.38% 693M
29.32x14.95x21.24x0.74% 674B
10.82x1.44x7.4x1.02% 47.08B
46.42x1.72x9.62x-.--% 46.2B
19.97x6.11x11.64x-.--% 26.14B
9.86x2.58x6.22x-.--% 24.72B
-20.42x3.29x7.03x1.18% 22.89B
81.53x8.71x77.79x-.--% 11.18B
21.15x6.67x20.6x-.--% 11.18B
15x2.57x6.07x5.15% 7.22B
Average 23.11x 5.34x 18.62x 1.05% 87.17B
Weighted average by Cap. 27.53x 12.30x 19.38x 0.7%

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.