Company Valuation: CSG Systems International, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,428 1,815 1,734 1,511 1,423 2,083
Change - 27.12% -4.48% -12.84% -5.83% 46.38%
Enterprise Value (EV) 1 1,658 2,050 2,071 1,918 1,844 2,480
Change - 23.66% 1.03% -7.38% -3.82% 34.46%
P/E 24.8x 25.5x 40.6x 24.2x 16.9x 38.7x
PBR 3.38x 4.13x 4.85x 5.51x 4.97x 7.45x
PEG - 1.1x -1.1x 0.4x 0.4x -1.1x
Capitalization / Revenue 1.44x 1.73x 1.59x 1.29x 1.19x 1.7x
EV / Revenue 1.67x 1.96x 1.9x 1.64x 1.54x 2.03x
EV / EBITDA 9.95x 12.6x 12.6x 11.1x 10.1x 12.8x
EV / EBIT 12.4x 15.9x 16x 13.6x 12.2x 15.3x
EV / FCF 10.1x 15.2x 31x 12.9x 12.3x 11.6x
FCF Yield 9.87% 6.58% 3.23% 7.74% 8.15% 8.61%
Dividend per Share 2 0.94 1 1.06 1.12 1.2 1.28
Rate of return 2.09% 1.74% 1.85% 2.1% 2.35% 1.67%
EPS 2 1.82 2.26 1.41 2.2 3.03 1.98
Distribution rate 51.6% 44.2% 75.2% 50.9% 39.6% 64.6%
Net sales 1 990.5 1,046 1,090 1,169 1,197 1,223
EBITDA 1 166.6 163 164.4 173.4 183.5 193.3
EBIT 1 133.9 129.1 129.4 140.6 150.7 162.3
Net income 1 58.71 72.33 44.06 66.25 86.85 55.88
Net Debt 1 229.5 234.4 336.8 406.5 421.3 396.8
Reference price 2 45.07 57.62 57.20 53.21 51.11 76.69
Nbr of stocks (in thousands) 31,685 31,505 30,314 28,402 27,846 27,165
Announcement Date 2/19/21 A 2/18/22 A 2/17/23 A 2/16/24 A 2/20/25 A 2/19/26 A
1USD in Million2USD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 2.24B
23.09x3.73x13.03x2.9% 219B
-114.18x18.14x104.54x-.--% 113B
12.82x1.41x7.43x3.73% 106B
14.77x2.7x10.18x5.57% 86.1B
19.89x5.24x12.87x2.86% 60.07B
14.6x2.12x9.01x5.33% 47.13B
20.29x1.66x10.25x1.44% 39.14B
20.58x1.57x9.93x0.92% 38.64B
17.68x2.29x10.64x4.89% 36.66B
Average 3.28x 4.32x 20.87x 3.07% 74.78B
Weighted average by Cap. -1.43x 5.19x 25.05x 2.96%

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. CSGS Stock
  4. Valuation CSG Systems International, Inc.