BLKB
Blackbaud Inc
Price:  
67.68 
USD
Volume:  
222,958.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Blackbaud Intrinsic Value

-96.30 %
Upside

As of 2024-02-23, the Intrinsic Value of Blackbaud Inc (BLKB) is 2.52 USD. This Blackbaud valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 67.68 USD, the upside of Blackbaud Inc is -96.30%.

The range of the Intrinsic Value is (2.73) - 18.39 USD

67.68 USD
Stock Price
2.52 USD
Intrinsic Value
Intrinsic Value Details

Blackbaud Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (2.73) - 18.39 2.52 -96.3%
DCF (Growth 10y) 4.28 - 38.56 12.87 -81.0%
DCF (EBITDA 5y) 24.46 - 70.78 50.12 -25.9%
DCF (EBITDA 10y) 28.22 - 89.34 58.91 -13.0%
Fair Value -2.31 - -2.31 -2.31 -103.42%
P/E (12.90) - (14.98) (13.48) -119.9%
EV/EBITDA 23.94 - 63.07 50.78 -25.0%
EPV (6.64) - (3.39) (5.02) -107.4%
DDM - Stable (4.06) - (10.98) (7.52) -111.1%
DDM - Multi 6.41 - 13.49 8.70 -87.2%

Blackbaud Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,644.57
Beta 1.41
Outstanding shares (mil) 53.85
Enterprise Value (mil) 4,356.07
Market risk premium 4.60%
Cost of Equity 9.88%
Cost of Debt 12.09%
WACC 9.87%