investorscraft@gmail.com

Intrinsic value of Blackbaud, Inc. (BLKB)

Previous Close$46.59
Intrinsic Value
Upside potential
Previous Close
$46.59

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh24 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

Blackbaud, Inc. provides cloud software solutions to nonprofits, foundations, companies, education institutions, healthcare organizations, and individual change agents in the United States and internationally. The company offers fundraising and relationship management solutions and services, including Blackbaud Raiser's Edge NXT, Blackbaud CRM, Blackbaud eTapestry, Blackbaud TeamRaiser, everydayhero, Blackbaud Peer-to-Peer Fundraising, and Blackbaud Guided Fundraising and Blackbaud Volunteer Network Fundraising; and marketing and engagement solutions, such as Blackbaud Luminate Online, Blackbaud Online Express, Blackbaud Attentive.ly, and Blackbaud School Website System. It also provides Blackbaud Financial Edge NXT, Blackbaud Tuition Management, and Blackbaud Financial Aid Management Aid financial management solutions and services; and Blackbaud Grantmaking and Blackbaud Award Management grant and award management solutions. In addition, the company offers organizational and program management solutions and services comprising Blackbaud Student Information System, Blackbaud Learning Management System, Blackbaud Enrollment Management System, Blackbaud Altru, and Blackbaud Church Management; and YourCause social responsibility solutions. Further, it provides Blackbaud Merchant Services and Blackbaud Purchase Cards payment services; and Blackbaud's Intelligence for Good solutions, as well as donor acquisition, prospect research, data enrichment, and benchmarking and performance management solutions and services. Additionally, the company offers customer support and maintenance, professional and managed, and training services. It sells its solutions and related services through its direct sales force. The company was founded in 1981 and is headquartered in Charleston, South Carolina.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %1.6NaN
Revenue, $928NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m903NaN
Operating income, $m25NaN
EBITDA, $m76NaN
Interest expense (income), $mNaN
Earnings before tax, $m7NaN
Tax expense, $m1NaN
Net income, $m6NaN

BALANCE SHEET

Cash and short-term investments, $m55NaN
Total assets, $m2972NaN
Adjusted assets (=assets-cash), $m2917NaN
Average production assets, $m1598NaN
Working capital, $m-259NaN
Total debt, $m1019NaN
Total liabilities, $m2255NaN
Total equity, $m717NaN
Debt-to-equity ratio1.421NaN
Adjusted equity ratio0.237NaN

CASH FLOW

Net income, $m6NaN
Depreciation, amort., depletion, $m51NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m214NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-52NaN
Free cash flow, $m266NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-259
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount