Blackbaud, Inc. (BLKB)
Software - Application · Technology · $1.3B
Intrinsic Value (Consensus)
$62.78
Current Price
$27.06
Margin of Safety
+132%
132% Below Intrinsic Value
Value: $63
Price: $27
Valuation Model Estimates
Current Price: $27.06
DCF (Discounted Cash Flow)
$102.81
Graham Number
$11.05
Earnings Power Value
$28.08
Relative Value (P/E)
$57.46
Dividend Discount Model
Not applicable
—
Consensus Value
$62.78
Model Assumptions
Discount Rate
10.3%
Growth Rate
19.4%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
69
Profitability
25/25
Strength
12/25
Valuation
22/25
Growth
10/25
Financial Health Signals
Very high debt — Debt/Equity ratio is 1306% (above 200% is risky)
Declining revenue — top line is shrinking
Strong profitability — ROE of 135% (above 20% is excellent)
Strong earnings growth (19% YoY)
High free cash flow yield (20.6%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $2.95
- EPS (Forward)
- $3.53
- Book Value
- $1.84
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 135.2%
- Debt/Equity
- 1306%
- Revenue Growth
- -2.3%
- Earnings Growth
- 19.4%
- Dividend Yield
- N/A
- Beta
- 1.04
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-21
Source: Yahoo Finance