Valuation Constellation Software Inc.

Stocks

Real-time Estimate TE 01:06:40 30/10/26 am AEDT			5-day change	1st Jan Change
3,370.00 ^CAD	+0.72%		-2.02%	+1.16%

22/10	Constellation Software Inc. Announces Appointment of Daan Dijkhuizen as Chief Ai Officer and Member of Leadership Team	CI
22/10	Constellation Software Appoints Daan Dijkhuizen as Chief AI Officer	MT

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	50,518	-	-
Change	-	-15.78%	59.27%	24.18%	-22.06%	-0.99%	-	-
Enterprise Value (EV) ¹	39,925	34,576	54,767	67,652	53,300	52,739	52,431	51,669
Change	-	-13.4%	58.4%	23.53%	-21.21%	-1.05%	-0.58%	-1.45%
P/E	127x	64.6x	93.3x	89.6x	99.7x	40.5x	38.9x	28.2x
PBR	-	-	-	23.4x	14.3x	10.7x	8.24x	6.37x
PEG	-	1x	9.1x	3.1x	-3.3x	0x	9.28x	0.7x
Capitalization / Revenue	7.7x	5x	6.27x	6.5x	4.39x	3.65x	3.13x	2.76x
EV / Revenue	7.82x	5.22x	6.51x	6.72x	4.59x	3.81x	3.25x	2.82x
EV / EBITDA	26.4x	20.3x	24.8x	25.1x	16.3x	14x	11.9x	10.7x
EV / EBIT	45.7x	39.2x	46.1x	46.2x	28.1x	25.1x	20.6x	16.9x
EV / FCF	31.4x	27.5x	31.5x	31.8x	20x	17.7x	15.3x	14.4x
FCF Yield	3.18%	3.63%	3.17%	3.15%	5%	5.63%	6.55%	6.95%
Dividend per Share ²	4	-	-	4	4	3.968	4	4
Rate of return	0.22%	-	-	0.13%	0.17%	0.17%	0.17%	0.17%
EPS ²	14.65	24.18	26.67	34.48	24.15	58.8	61.27	84.61
Distribution rate	27.3%	-	-	11.6%	16.6%	6.75%	6.53%	4.73%
Net sales ¹	5,106	6,622	8,407	10,066	11,623	13,830	16,143	18,329
EBITDA ¹	1,512	1,701	2,209	2,690	3,278	3,754	4,420	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	2,383.88	2,383.88	2,383.88
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CONSTELLATION SOFTWARE INC.	40.54x	3.81x	14.05x	0.17%	50.52B
MICROSOFT CORPORATION	26.94x	9.94x	16.2x	0.72%	3,944B
PALANTIR TECHNOLOGIES INC.	126.93x	56.12x	91.36x	-.--%	473B
ORACLE CORPORATION	21.76x	6.13x	10.67x	1.38%	438B
PALO ALTO NETWORKS, INC.	250.29x	22.36x	65.45x	-.--%	323B
CROWDSTRIKE HOLDINGS, INC.	2666.6x	44.68x	146.17x	-.--%	274B
SAP SE	29.22x	5.97x	18.56x	1.27%	272B
SERVICENOW, INC.	95.31x	9.45x	25.29x	-.--%	155B
FORTINET, INC.	56.66x	15.15x	39.93x	-.--%	128B
DATADOG, INC.	509.47x	21.34x	84.4x	-.--%	99.97B
Average	382.37x	19.50x	51.21x	0.35%	615.64B
Weighted average by Cap.	173.68x	15.47x	31.86x	0.62%