Company Valuation: Cass Information Systems, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 550.9 626 612.5 555.1 543.3 681.9 -
Change - 13.63% -2.15% -9.37% -2.14% 25.53% -
Enterprise Value (EV) 550.9 626 612.5 555.1 543.3 681.9 681.9
Change - 13.63% -2.15% -9.37% -2.14% 25.53% 0%
P/E 19.7x 18.1x 20.7x 29.4x 15.9x 17.2x 14.7x
PBR - - 2.64x 2.41x 2.2x 2.67x 2.47x
PEG - 0.7x -1.5x -0.8x 0.2x 0.9x 0.9x
Capitalization / Revenue - 3.41x 3.11x 2.78x 2.79x 3.33x 3.13x
EV / Revenue - 0x 0x 0x 0x 3.33x 3.13x
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% 2.42% 2.5%
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 53.25 53.25
Nbr of stocks (in thousands) 14,010 13,661 13,596 13,569 13,084 12,806 -
Announcement Date 27/1/22 19/1/23 25/1/24 23/1/25 22/1/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
17.21x - - 2.42% 682M
28.68x14.62x20.78x0.75% 660B
35.39x6.49x23.02x1.02% 77.93B
-103.58x23.48x56.46x-.--% 64.65B
21.76x4.32x9.51x0.78% 62.29B
10.33x1.38x7.08x1.07% 44.94B
44.67x1.65x9.22x-.--% 44.45B
18.69x3.23x7.69x1.69% 30B
19.49x5.99x11.42x-.--% 25.52B
9.59x2.55x6.14x-.--% 24.03B
Average 10.22x 7.08x 16.81x 0.77% 103.41B
Weighted average by Cap. 19.42x 11.98x 20.46x 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.