Clearwater Analytics Holdings Inc
NYSE:CWAN

Watchlist Manager
Clearwater Analytics Holdings Inc Logo
Clearwater Analytics Holdings Inc
NYSE:CWAN
Watchlist
Price: 27.98 USD 3.29% Market Closed
Market Cap: 6.9B USD
Have any thoughts about
Clearwater Analytics Holdings Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one CWAN stock under the Base Case scenario is 15.29 USD. Compared to the current market price of 27.98 USD, Clearwater Analytics Holdings Inc is Overvalued by 45%.

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
15.29 USD
Overvaluation 45%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

16.3
P/S
P/S
Price to Sales
16.3
vs History
15
vs Industry
8
Median 3Y
13.5
Median 5Y
13.6
Industry
2.4
Forward
15.2
More Details
10 409.1
P/E
P/E
Price to Earnings
10 409.1
vs History
0
vs Industry
0
Median 3Y
-300.6
Median 5Y
-297.3
Industry
23
Forward
62.5
More Details
54.2
P/OCF
P/OCF
Price to OCF
54.2
vs History
55
vs Industry
9
Median 3Y
64.7
Median 5Y
62.7
Industry
17.3
More Details
60
P/FCFE
P/FCFE
Price to FCFE
60
vs History
35
vs Industry
10
Median 3Y
61.8
Median 5Y
58.8
Industry
21
More Details
17.1
P/B
P/B
Price to Book Value
17.1
vs History
19
vs Industry
7
Median 3Y
15.3
Median 5Y
15.3
Industry
2.9
More Details
15.7
EV/S
EV/S
Enterprise Value to Sales
15.7
vs History
15
vs Industry
9
Median 3Y
12.9
Median 5Y
12.9
Industry
2.4
Forward
14.6
More Details
21.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
21.7
vs History
15
vs Industry
11
Median 3Y
18.2
Median 5Y
18.2
Industry
4.9
More Details
266.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
266.8
vs History
44
vs Industry
1
Median 3Y
273.5
Median 5Y
276.7
Industry
12.9
Forward
45.7
More Details
488.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
488.7
vs History
32
vs Industry
0
Median 3Y
434.3
Median 5Y
357
Industry
16.5
Forward
47.7
More Details
52.1
EV/OCF
EV/OCF
Enterprise Value to OCF
52.1
vs History
52
vs Industry
10
Median 3Y
61.4
Median 5Y
59.5
Industry
16.2
More Details
54.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
54.7
vs History
47
vs Industry
9
Median 3Y
62.4
Median 5Y
60.2
Industry
18.9
More Details
21.2
EV/IC
EV/IC
Enterprise Value to IC
21.2
vs History
32
vs Industry
5
Median 3Y
18.9
Median 5Y
19.3
Industry
2.4
More Details

Multiples Across Competitors

CWAN Competitors Multiples
Clearwater Analytics Holdings Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Clearwater Analytics Holdings Inc
NYSE:CWAN
6.9B USD 16.3 10 409.1 266.8 488.7
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Salesforce Inc
NYSE:CRM
310.3B USD 8.3 52.3 28.1 41.7
DE
SAP SE
XETRA:SAP
299.6B EUR 9 105.6 32.9 38.3
US
Adobe Inc
NASDAQ:ADBE
189.3B USD 8.8 34 23.3 24
US
NCR Corp
LSE:0K45
172.9B USD 25.3 364.7 345.6 1 043.1
US
Intuit Inc
NASDAQ:INTU
169.2B USD 10.2 58 37.1 44.8
US
Palantir Technologies Inc
NYSE:PLTR
162.9B USD 61.6 341.8 398.1 433.6
US
Applovin Corp
NASDAQ:APP
114.8B USD 26.8 99.9 59.6 76.7
US
Microstrategy Inc
NASDAQ:MSTR
97.1B USD 207.8 -238.7 -2 630.1 -1 798.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
83.8B USD 19.3 80.7 57.6 65.8
P/S Multiple
Revenue Growth P/S to Growth
US
Clearwater Analytics Holdings Inc
NYSE:CWAN
Average P/S: 21 300.4
16.3
21%
0.8
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Salesforce Inc
NYSE:CRM
8.3
9%
0.9
DE
SAP SE
XETRA:SAP
9
11%
0.8
US
Adobe Inc
NASDAQ:ADBE
8.8
10%
0.9
US
N
NCR Corp
LSE:0K45
25.3
-16%
N/A
US
Intuit Inc
NASDAQ:INTU
10.2
13%
0.8
US
Palantir Technologies Inc
NYSE:PLTR
61.6
25%
2.5
US
Applovin Corp
NASDAQ:APP
26.8
28%
1
US
Microstrategy Inc
NASDAQ:MSTR
207.8
2%
103.9
US
Cadence Design Systems Inc
NASDAQ:CDNS
19.3
14%
1.4
P/E Multiple
Earnings Growth PEG
US
Clearwater Analytics Holdings Inc
NYSE:CWAN
Average P/E: 1 282.9
10 409.1
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Salesforce Inc
NYSE:CRM
52.3
44%
1.2
DE
SAP SE
XETRA:SAP
105.6
12%
8.8
US
Adobe Inc
NASDAQ:ADBE
34
28%
1.2
US
N
NCR Corp
LSE:0K45
364.7
N/A N/A
US
Intuit Inc
NASDAQ:INTU
58
35%
1.7
US
Palantir Technologies Inc
NYSE:PLTR
341.8
85%
4
US
Applovin Corp
NASDAQ:APP
99.9
95%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -238.7 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
80.7
28%
2.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Clearwater Analytics Holdings Inc
NYSE:CWAN
Average EV/EBITDA: 138.8
266.8
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Salesforce Inc
NYSE:CRM
28.1
23%
1.2
DE
SAP SE
XETRA:SAP
32.9
20%
1.6
US
Adobe Inc
NASDAQ:ADBE
23.3
21%
1.1
US
N
NCR Corp
LSE:0K45
345.6
-13%
N/A
US
Intuit Inc
NASDAQ:INTU
37.1
29%
1.3
US
Palantir Technologies Inc
NYSE:PLTR
398.1
124%
3.2
US
Applovin Corp
NASDAQ:APP
59.6
57%
1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 630.1
58%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
57.6
27%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Clearwater Analytics Holdings Inc
NYSE:CWAN
Average EV/EBIT: 250.7
488.7
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Salesforce Inc
NYSE:CRM
41.7
38%
1.1
DE
SAP SE
XETRA:SAP
38.3
23%
1.7
US
Adobe Inc
NASDAQ:ADBE
24
20%
1.2
US
N
NCR Corp
LSE:0K45
1 043.1
20%
52.2
US
Intuit Inc
NASDAQ:INTU
44.8
34%
1.3
US
Palantir Technologies Inc
NYSE:PLTR
433.6
137%
3.2
US
Applovin Corp
NASDAQ:APP
76.7
78%
1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 798.5 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
65.8
28%
2.3

See Also

Summary
CWAN intrinsic value, competitors valuation, and company profile.
DCF Valuation
CWAN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CWAN stock valuation using valuation multiples.
Wall Street Estimates
CWAN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CWAN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 218,600+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.