Blackbaud Intrinsic
Value
As of 2024-12-12, the Intrinsic Value of Blackbaud Inc (BLKB) is
37.58 USD. This Blackbaud valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 81.15 USD, the upside of Blackbaud Inc is
-53.70%.
The range of the Intrinsic Value is 18.29 - 104.88 USD
37.58 USD
Intrinsic Value
Blackbaud Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
18.29 - 104.88 |
37.58 |
-53.7% |
| DCF (Growth 10y) |
31.84 - 142.22 |
56.59 |
-30.3% |
| DCF (EBITDA 5y) |
26.96 - 60.22 |
42.28 |
-47.9% |
| DCF (EBITDA 10y) |
38.31 - 82.04 |
57.66 |
-29.0% |
| Fair Value |
5.22 - 5.22 |
5.22 |
-93.56% |
| P/E |
22.46 - 33.39 |
27.99 |
-65.5% |
| EV/EBITDA |
28.67 - 76.36 |
51.29 |
-36.8% |
| EPV |
(8.86) - (5.25) |
(7.06) |
-108.7% |
| DDM - Stable |
10.08 - 38.47 |
24.28 |
-70.1% |
| DDM - Multi |
20.71 - 62.04 |
31.13 |
-61.6% |
Blackbaud Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,115.93 |
| Beta |
0.93 |
| Outstanding shares (mil) |
50.72 |
| Enterprise Value (mil) |
5,082.14 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.85% |
| Cost of Debt |
4.80% |
| WACC |
7.97% |