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 43,130 - -
Change - -15.78% 59.27% 24.18% -22.06% -15.47% - -
Enterprise Value (EV) 1 39,925 34,576 54,767 67,652 53,300 45,350 45,043 44,280
Change - -13.4% 58.4% 23.53% -21.21% -14.92% -0.68% -1.69%
P/E 127x 64.6x 93.3x 89.6x 99.7x 34.9x 33.3x 24.1x
PBR - - - 23.4x 14.3x 9.13x 7.04x 5.44x
PEG - 1x 9.1x 3.1x -3.3x 0x 6.94x 0.6x
Capitalization / Revenue 7.7x 5x 6.27x 6.5x 4.39x 3.12x 2.67x 2.35x
EV / Revenue 7.82x 5.22x 6.51x 6.72x 4.59x 3.28x 2.79x 2.42x
EV / EBITDA 26.4x 20.3x 24.8x 25.1x 16.3x 12.1x 10.2x 9.21x
EV / EBIT 45.7x 39.2x 46.1x 46.2x 28.1x 21.6x 17.7x 14.5x
EV / FCF 31.4x 27.5x 31.5x 31.8x 20x 15.3x 13.1x 12.3x
FCF Yield 3.18% 3.63% 3.17% 3.15% 5% 6.55% 7.62% 8.11%
Dividend per Share 2 4 - - 4 4 3.968 4 4
Rate of return 0.22% - - 0.13% 0.17% 0.19% 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 2,035.22 2,035.22 2,035.22
Nbr of stocks (in thousands) 21,192 21,192 21,192 21,192 21,192 21,192 - -
Announcement Date 2/10/22 3/29/23 3/6/24 3/7/25 3/9/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
35.34x3.32x12.23x0.19% 43.7B
21.27x5.98x10.25x1.42% 424B
26.5x5.31x16.76x1.43% 249B
91.86x8.94x23.94x-.--% 147B
-5.53x102.47x1430.43x-.--% 49.8B
26.23x10.47x17.1x-.--% 21.29B
33.29x2.19x19.93x-.--% 18.4B
-211.89x3.75x12.56x - 13.71B
40.13x3.51x9.57x-.--% 13.43B
67.76x6.54x25.64x-.--% 12.21B
Average 12.50x 15.25x 157.84x 0.34% 99.29B
Weighted average by Cap. 30.22x 10.94x 85.76x 0.99%

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.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!