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 42,315 - -
Change - -15.78% 59.27% 24.18% -22.06% -17.07% - -
Enterprise Value (EV) 1 39,925 34,576 54,767 67,652 53,300 44,536 44,228 43,466
Change - -13.4% 58.4% 23.53% -21.21% -16.44% -0.69% -1.72%
P/E 127x 64.6x 93.3x 89.6x 99.7x 34.2x 32.7x 23.6x
PBR - - - 23.4x 14.3x 8.96x 6.9x 5.34x
PEG - 1x 9.1x 3.1x -3.3x 0x 6.82x 0.6x
Capitalization / Revenue 7.7x 5x 6.27x 6.5x 4.39x 3.06x 2.62x 2.31x
EV / Revenue 7.82x 5.22x 6.51x 6.72x 4.59x 3.22x 2.74x 2.37x
EV / EBITDA 26.4x 20.3x 24.8x 25.1x 16.3x 11.9x 10x 9.04x
EV / EBIT 45.7x 39.2x 46.1x 46.2x 28.1x 21.2x 17.4x 14.2x
EV / FCF 31.4x 27.5x 31.5x 31.8x 20x 15x 12.9x 12.1x
FCF Yield 3.18% 3.63% 3.17% 3.15% 5% 6.67% 7.76% 8.26%
Dividend per Share 2 4 - - 4 4 3.968 4 4
Rate of return 0.22% - - 0.13% 0.17% 0.2% 0.2% 0.2%
EPS 2 14.65 24.18 26.67 34.48 24.15 58.36 61.16 84.61
Distribution rate 27.3% - - 11.6% 16.6% 6.8% 6.54% 4.73%
Net sales 1 5,106 6,622 8,407 10,066 11,623 13,819 16,130 18,329
EBITDA 1 1,512 1,701 2,209 2,690 3,278 3,754 4,416 4,808
EBIT 1 873 882 1,188 1,464 1,895 2,100 2,548 3,055
Net income 1 310 512 565 731 512 1,309 1,377 1,832
Net Debt 1 624 1,476 2,050 2,186 2,275 2,221 1,913 1,151
Reference price 2 1,854.57 1,561.94 2,487.65 3,089.23 2,407.81 1,996.77 1,996.77 1,996.77
Nbr of stocks (in thousands) 21,192 21,192 21,192 21,192 21,192 21,192 - -
Announcement Date 10/2/22 29/3/23 6/3/24 7/3/25 9/3/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
34.76x3.27x12.04x0.2% 42.99B
25.27x6.67x11.84x1.26% 466B
25.9x5.19x16.38x1.46% 245B
84.87x8.26x22.1x-.--% 136B
-5.08x104.84x1463.57x-.--% 50.99B
26.21x10.44x17.08x-.--% 21.23B
33.93x2.24x20.37x-.--% 18.76B
-206.85x3.67x12.28x - 13.38B
36.41x3.12x8.29x-.--% 12.05B
21.88x3.71x13.66x2.39% 11.96B
Average 7.73x 15.14x 159.76x 0.59% 101.77B
Weighted average by Cap. 29.46x 11.18x 87.29x 0.98%

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. Valuation Constellation Software Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!