First Time Loading...

Clearwater Analytics Holdings Inc
NYSE:CWAN

Watchlist Manager
Clearwater Analytics Holdings Inc Logo
Clearwater Analytics Holdings Inc
NYSE:CWAN
Watchlist
Price: 16.29 USD 0.37% Market Closed
Updated: Apr 18, 2024

Relative Value

The Relative Value of one CWAN stock under the Base Case scenario is 10.43 USD. Compared to the current market price of 16.29 USD, Clearwater Analytics Holdings Inc is Overvalued by 36%.

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
10.43 USD
Overvaluation 36%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
10
Median 3Y
13.4
Median 5Y
13.4
Industry
2.3
Forward
9
vs History
vs Industry
0
Median 3Y
-298
Median 5Y
-298
Industry
24.6
Forward
38.4
vs History
84
vs Industry
11
Median 3Y
66.9
Median 5Y
66.9
Industry
17.4
vs History
57
vs Industry
12
Median 3Y
64.8
Median 5Y
64.8
Industry
22
vs History
93
vs Industry
9
Median 3Y
14.9
Median 5Y
14.9
Industry
2.8
vs History
90
vs Industry
10
Median 3Y
12.7
Median 5Y
12.7
Industry
2.3
Forward
8.5
vs History
87
vs Industry
14
Median 3Y
17.9
Median 5Y
17.9
Industry
4.9
vs History
vs Industry
1
Median 3Y
278.2
Median 5Y
278.2
Industry
13.4
Forward
27.2
vs History
vs Industry
0
Median 3Y
164.8
Median 5Y
164.8
Industry
17
Forward
28.1
vs History
84
vs Industry
12
Median 3Y
63
Median 5Y
63
Industry
15.8
vs History
75
vs Industry
12
Median 3Y
69.6
Median 5Y
69.6
Industry
18.8
vs History
93
vs Industry
6
Median 3Y
19.7
Median 5Y
19.7
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
4B USD 10.9 -185 -550.1 -223.9
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
269.2B USD 7.7 65.1 26.5 43.9
US
Adobe Inc
NASDAQ:ADBE
215.3B USD 10.8 44.9 26.9 30.2
DE
SAP SE
XETRA:SAP
197B EUR 6.3 32.1 24.5 29.7
US
Intuit Inc
NASDAQ:INTU
172B USD 11.4 62.1 41.6 50.8
US
Synopsys Inc
NASDAQ:SNPS
81.7B USD 13.3 58 48.4 57.1
US
Cadence Design Systems Inc
NASDAQ:CDNS
80.3B USD 19.6 77.1 56.4 62.9
US
Workday Inc
NASDAQ:WDAY
68B USD 9.4 49.2 135.8 345
CA
Constellation Software Inc
TSX:CSU
78.4B CAD 6.8 100.8 26.3 49
P/E Multiple
Earnings Growth
US
Clearwater Analytics Holdings Inc
NYSE:CWAN
Average P/E: 37 301.4
Negative Multiple: -185
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
65.1
203%
US
Adobe Inc
NASDAQ:ADBE
44.9
99%
DE
SAP SE
XETRA:SAP
32.1
40%
US
Intuit Inc
NASDAQ:INTU
62.1
159%
US
Synopsys Inc
NASDAQ:SNPS
58
141%
US
Cadence Design Systems Inc
NASDAQ:CDNS
77.1
128%
US
Workday Inc
NASDAQ:WDAY
49.2
81%
CA
Constellation Software Inc
TSX:CSU
100.8
N/A
EV/EBITDA Multiple
EBITDA Growth
US
Clearwater Analytics Holdings Inc
NYSE:CWAN
Average EV/EBITDA: 22 394.5
Negative Multiple: -550.1
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
26.5
92%
US
Adobe Inc
NASDAQ:ADBE
26.9
72%
DE
SAP SE
XETRA:SAP
24.5
64%
US
Intuit Inc
NASDAQ:INTU
41.6
123%
US
Synopsys Inc
NASDAQ:SNPS
48.4
131%
US
Cadence Design Systems Inc
NASDAQ:CDNS
56.4
104%
US
Workday Inc
NASDAQ:WDAY
135.8
650%
CA
Constellation Software Inc
TSX:CSU
26.3
N/A
EV/EBIT Multiple
EBIT Growth
US
Clearwater Analytics Holdings Inc
NYSE:CWAN
Average EV/EBIT: 24 658.7
Negative Multiple: -223.9
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
43.9
169%
US
Adobe Inc
NASDAQ:ADBE
30.2
77%
DE
SAP SE
XETRA:SAP
29.7
78%
US
Intuit Inc
NASDAQ:INTU
50.8
166%
US
Synopsys Inc
NASDAQ:SNPS
57.1
143%
US
Cadence Design Systems Inc
NASDAQ:CDNS
62.9
122%
US
Workday Inc
NASDAQ:WDAY
345
1 549%
CA
Constellation Software Inc
TSX:CSU
49
N/A

See Also

Discover More