First Time Loading...

Clearwater Analytics Holdings Inc
NYSE:CWAN

Watchlist Manager
Clearwater Analytics Holdings Inc Logo
Clearwater Analytics Holdings Inc
NYSE:CWAN
Watchlist
Price: 19.42 USD 0.1% Market Closed
Updated: May 18, 2024

Relative Value

The Relative Value of one CWAN stock under the Base Case scenario is 9.74 USD. Compared to the current market price of 19.42 USD, Clearwater Analytics Holdings Inc is Overvalued by 50%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CWAN Relative Value
Base Case
9.74 USD
Overvaluation 50%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
58
vs Industry
7
Median 3Y
13.9
Median 5Y
13.9
Industry
2.3
Forward
11.2
vs History
vs Industry
0
Median 3Y
-307.4
Median 5Y
-307.4
Industry
24.1
Forward
47.7
vs History
70
vs Industry
10
Median 3Y
69.3
Median 5Y
69.3
Industry
17.3
vs History
47
vs Industry
10
Median 3Y
67.8
Median 5Y
67.8
Industry
22.2
vs History
67
vs Industry
7
Median 3Y
15.3
Median 5Y
15.3
Industry
2.8
vs History
44
vs Industry
8
Median 3Y
12.7
Median 5Y
12.7
Industry
2.3
Forward
10.6
vs History
44
vs Industry
11
Median 3Y
17.9
Median 5Y
17.9
Industry
4.8
vs History
vs Industry
1
Median 3Y
275
Median 5Y
275
Industry
13.3
Forward
34.2
vs History
vs Industry
0
Median 3Y
156.3
Median 5Y
156.3
Industry
16.9
Forward
35.3
vs History
67
vs Industry
10
Median 3Y
62.9
Median 5Y
62.9
Industry
15.9
vs History
58
vs Industry
9
Median 3Y
68.5
Median 5Y
68.5
Industry
18.8
vs History
55
vs Industry
5
Median 3Y
19.2
Median 5Y
19.2
Industry
2.4

Multiples Across Competitors

CWAN Competitors Multiples
Clearwater Analytics Holdings Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Clearwater Analytics Holdings Inc
NYSE:CWAN
5B USD 13.5 -229.4 -691.1 -281.3
US
Ezenia! Inc
OTC:EZEN
789.1B USD 325 533 -251 383.2 -254 217.5 -246 745.2
US
Advant-e Corp
OTC:ADVC
670.7B USD 66 369.3 335 223.2 201 163.8 221 259.6
US
Salesforce Inc
NYSE:CRM
277.3B USD 8 67.1 27.3 45.3
DE
SAP SE
XETRA:SAP
206.6B EUR 6.5 42.8 25 29.9
US
Adobe Inc
NASDAQ:ADBE
219B USD 11 45.6 27.3 30.7
US
Intuit Inc
NASDAQ:INTU
184.9B USD 12.2 66.7 44.6 54.6
US
Synopsys Inc
NASDAQ:SNPS
86.4B USD 14.1 61.4 51.3 60.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
78.6B USD 19.3 75.1 57.7 65
US
Workday Inc
NASDAQ:WDAY
68.3B USD 9.4 49.5 136.5 346.8
CA
Constellation Software Inc
TSX:CSU
78.3B CAD 6.8 101.8 26.6 49.5
P/E Multiple
Earnings Growth
US
Clearwater Analytics Holdings Inc
NYSE:CWAN
Average P/E: 37 303.7
Negative Multiple: -229.4
N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -251 383.2 N/A
US
A
Advant-e Corp
OTC:ADVC
335 223.2
N/A
US
Salesforce Inc
NYSE:CRM
67.1
209%
DE
SAP SE
XETRA:SAP
42.8
40%
US
Adobe Inc
NASDAQ:ADBE
45.6
97%
US
Intuit Inc
NASDAQ:INTU
66.7
159%
US
Synopsys Inc
NASDAQ:SNPS
61.4
141%
US
Cadence Design Systems Inc
NASDAQ:CDNS
75.1
127%
US
Workday Inc
NASDAQ:WDAY
49.5
85%
CA
Constellation Software Inc
TSX:CSU
101.8
N/A
EV/EBITDA Multiple
EBITDA Growth
US
Clearwater Analytics Holdings Inc
NYSE:CWAN
Average EV/EBITDA: 22 395.6
Negative Multiple: -691.1
N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -254 217.5 N/A
US
A
Advant-e Corp
OTC:ADVC
201 163.8
N/A
US
Salesforce Inc
NYSE:CRM
27.3
70%
DE
SAP SE
XETRA:SAP
25
64%
US
Adobe Inc
NASDAQ:ADBE
27.3
69%
US
Intuit Inc
NASDAQ:INTU
44.6
123%
US
Synopsys Inc
NASDAQ:SNPS
51.3
130%
US
Cadence Design Systems Inc
NASDAQ:CDNS
57.7
107%
US
Workday Inc
NASDAQ:WDAY
136.5
652%
CA
Constellation Software Inc
TSX:CSU
26.6
N/A
EV/EBIT Multiple
EBIT Growth
US
Clearwater Analytics Holdings Inc
NYSE:CWAN
Average EV/EBIT: 24 660.2
Negative Multiple: -281.3
N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -246 745.2 N/A
US
A
Advant-e Corp
OTC:ADVC
221 259.6
N/A
US
Salesforce Inc
NYSE:CRM
45.3
179%
DE
SAP SE
XETRA:SAP
29.9
79%
US
Adobe Inc
NASDAQ:ADBE
30.7
79%
US
Intuit Inc
NASDAQ:INTU
54.6
166%
US
Synopsys Inc
NASDAQ:SNPS
60.5
144%
US
Cadence Design Systems Inc
NASDAQ:CDNS
65
123%
US
Workday Inc
NASDAQ:WDAY
346.8
1 591%
CA
Constellation Software Inc
TSX:CSU
49.5
N/A

See Also

Discover More