Company Valuation: Constellation Software Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 39,301 33,100 52,717 65,466 51,025 47,136 - -
Change - -15.78% 59.27% 24.18% -22.06% -7.62% - -
Enterprise Value (EV) 1 39,925 34,576 54,767 67,652 53,300 49,087 48,589 48,177
Change - -13.4% 58.4% 23.53% -21.21% -7.9% -1.01% -0.85%
P/E 127x 64.6x 93.3x 89.6x 99.7x 36.2x 33x 26.2x
PBR - - - 23.4x 14.3x 9.57x 7.41x 5.74x
PEG - 1x 9.1x 3.1x -3.3x 0x 3.42x 1x
Capitalization / Revenue 7.7x 5x 6.27x 6.5x 4.39x 3.41x 2.93x 2.53x
EV / Revenue 7.82x 5.22x 6.51x 6.72x 4.59x 3.55x 3.02x 2.59x
EV / EBITDA 26.4x 20.3x 24.8x 25.1x 16.3x 12.8x 10.8x 9.29x
EV / EBIT 45.7x 39.2x 46.1x 46.2x 28.1x 23.6x 19.4x 15.9x
EV / FCF 31.4x 27.5x 31.5x 31.8x 20x 16x 13.6x 13.2x
FCF Yield 3.18% 3.63% 3.17% 3.15% 5% 6.25% 7.34% 7.59%
Dividend per Share 2 4 - - 4 4 3.997 4 4
Rate of return 0.22% - - 0.13% 0.17% 0.19% 0.19% 0.19%
EPS 2 14.65 24.18 26.67 34.48 24.15 59.59 65.35 82.32
Distribution rate 27.3% - - 11.6% 16.6% 6.71% 6.12% 4.86%
Net sales 1 5,106 6,622 8,407 10,066 11,623 13,822 16,066 18,629
EBITDA 1 1,512 1,701 2,209 2,690 3,278 3,826 4,484 5,187
EBIT 1 873 882 1,188 1,464 1,895 2,081 2,499 3,038
Net income 1 310 512 565 731 512 1,347 1,461 1,789
Net Debt 1 624 1,476 2,050 2,186 2,275 1,951 1,453 1,041
Reference price 2 1,854.57 1,561.94 2,487.65 3,089.23 2,407.81 2,155.28 2,155.28 2,155.28
Nbr of stocks (in thousands) 21,192 21,192 21,192 21,192 21,192 21,192 - -
Announcement Date 2/10/22 A 3/29/23 A 3/6/24 A 3/7/25 A 3/9/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.3x5.29x9.45x1.74% 339B
23x4.59x14.38x1.65% 213B
74.93x7.25x19.41x-.--% 120B
12.64x79.83x680.79x-.--% 34.03B
37.17x13.97x22.76x-.--% 31.84B
36.69x2.27x20.77x-.--% 18.9B
95.62x9.12x39.12x-.--% 13.93B
25.79x3.7x12.45x - 13.58B
66.97x2.96x12.07x-.--% 12.86B
Average 43.46x 14.33x 92.35x 0.42% 88.53B
Weighted average by Cap. 31.27x 8.86x 42.34x 1.2%

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. CSU Stock
  4. W9C Stock
  5. Valuation Constellation Software Inc.