CLARIVATE PLC
NYSE:CLVT

Watchlist Manager
CLARIVATE PLC Logo
CLARIVATE PLC
NYSE:CLVT
Watchlist
Price: 5.1 USD 2.2%
Market Cap: 3.6B USD
Have any thoughts about
CLARIVATE PLC?
Write Note

Relative Value

The Relative Value of one CLVT stock under the Base Case scenario is 10.69 USD. Compared to the current market price of 5.1 USD, CLARIVATE PLC is Undervalued by 52%.

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.

CLVT Relative Value
Base Case
10.69 USD
Undervaluation 52%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
39
Median 3Y
2.4
Median 5Y
4.5
Industry
1.3
Forward
1.4
vs History
vs Industry
27
Median 3Y
-3.5
Median 5Y
-25.9
Industry
19
Forward
6.8
vs History
98
vs Industry
61
Median 3Y
8.8
Median 5Y
33.8
Industry
13.4
vs History
15
vs Industry
30
Median 3Y
4.1
Median 5Y
4.6
Industry
18.3
vs History
98
vs Industry
82
Median 3Y
0.9
Median 5Y
1
Industry
2.4
vs History
98
vs Industry
21
Median 3Y
4
Median 5Y
6.9
Industry
1.3
Forward
3
vs History
98
vs Industry
29
Median 3Y
6.2
Median 5Y
10.5
Industry
3.3
vs History
95
vs Industry
43
Median 3Y
9.5
Median 5Y
19.5
Industry
10.4
Forward
7.2
vs History
79
vs Industry
11
Median 3Y
35.4
Median 5Y
58.9
Industry
12.7
Forward
-311.4
vs History
98
vs Industry
34
Median 3Y
14.8
Median 5Y
36.8
Industry
12.6
vs History
95
vs Industry
23
Median 3Y
24.3
Median 5Y
59.7
Industry
14.7
vs History
98
vs Industry
73
Median 3Y
0.8
Median 5Y
0.9
Industry
1.7

Multiples Across Competitors

CLVT Competitors Multiples
CLARIVATE PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
CLARIVATE PLC
NYSE:CLVT
3.6B USD 1.4 -2.7 7.9 30
UK
Relx PLC
LSE:REL
67.4B GBP 7.2 35.6 20.4 26.2
CA
Thomson Reuters Corp
TSX:TRI
105.3B CAD 10.2 32 26.9 38
UK
IHS Markit Ltd
F:0M3
37.9B EUR 8.5 32.7 24.3 36.4
IE
Experian PLC
LSE:EXPN
31.8B GBP 5.6 33.3 146.1 206.4
NL
Wolters Kluwer NV
AEX:WKL
37.9B EUR 6.6 36.5 22.1 29.4
US
Verisk Analytics Inc
NASDAQ:VRSK
39.3B USD 14 42.7 27.5 34.8
US
Equifax Inc
NYSE:EFX
32.2B USD 5.7 57.1 21.9 36.5
US
CoStar Group Inc
NASDAQ:CSGP
29.8B USD 11.2 170.2 151.5 756.3
US
Leidos Holdings Inc
NYSE:LDOS
19.4B USD 1.2 16.2 10.8 12.6
CH
SGS SA
SIX:SGSN
17.1B CHF 2.6 31.3 22.8 22.8
P/S Multiple
Revenue Growth P/S to Growth
UK
CLARIVATE PLC
NYSE:CLVT
Average P/S: 6.7
1.4
1%
1
UK
Relx PLC
LSE:REL
7.2
21%
0.4
CA
Thomson Reuters Corp
TSX:TRI
10.2
21%
0.5
UK
I
IHS Markit Ltd
F:0M3
8.5
N/A N/A
IE
Experian PLC
LSE:EXPN
5.6
28%
0.2
NL
Wolters Kluwer NV
AEX:WKL
6.6
21%
0.3
US
Verisk Analytics Inc
NASDAQ:VRSK
14
26%
0.5
US
Equifax Inc
NYSE:EFX
5.7
37%
0.2
US
CoStar Group Inc
NASDAQ:CSGP
11.2
48%
0.2
US
Leidos Holdings Inc
NYSE:LDOS
1.2
16%
0.1
CH
SGS SA
SIX:SGSN
2.6
17%
0.2
P/E Multiple
Earnings Growth P/E to Growth
UK
CLARIVATE PLC
NYSE:CLVT
Average P/E: 48.8
Negative Multiple: -2.7
N/A N/A
UK
Relx PLC
LSE:REL
35.6
55%
0.6
CA
Thomson Reuters Corp
TSX:TRI
32
-23%
N/A
UK
I
IHS Markit Ltd
F:0M3
32.7
N/A N/A
IE
Experian PLC
LSE:EXPN
33.3
54%
0.6
NL
Wolters Kluwer NV
AEX:WKL
36.5
35%
1
US
Verisk Analytics Inc
NASDAQ:VRSK
42.7
90%
0.5
US
Equifax Inc
NYSE:EFX
57.1
163%
0.4
US
CoStar Group Inc
NASDAQ:CSGP
170.2
100%
1.7
US
Leidos Holdings Inc
NYSE:LDOS
16.2
683%
0
CH
SGS SA
SIX:SGSN
31.3
49%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
CLARIVATE PLC
NYSE:CLVT
Average EV/EBITDA: 43.8
7.9
12%
0.7
UK
Relx PLC
LSE:REL
20.4
27%
0.8
CA
Thomson Reuters Corp
TSX:TRI
26.9
22%
1.2
UK
I
IHS Markit Ltd
F:0M3
24.3
N/A N/A
IE
Experian PLC
LSE:EXPN
146.1
33%
4.4
NL
Wolters Kluwer NV
AEX:WKL
22.1
27%
0.8
US
Verisk Analytics Inc
NASDAQ:VRSK
27.5
34%
0.8
US
Equifax Inc
NYSE:EFX
21.9
67%
0.3
US
CoStar Group Inc
NASDAQ:CSGP
151.5
123%
1.2
US
Leidos Holdings Inc
NYSE:LDOS
10.8
40%
0.3
CH
SGS SA
SIX:SGSN
22.8
30%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
CLARIVATE PLC
NYSE:CLVT
Average EV/EBIT: 111.8
30
10%
3.1
UK
Relx PLC
LSE:REL
26.2
42%
0.6
CA
Thomson Reuters Corp
TSX:TRI
38
27%
1.4
UK
I
IHS Markit Ltd
F:0M3
36.4
N/A N/A
IE
Experian PLC
LSE:EXPN
206.4
52%
4
NL
Wolters Kluwer NV
AEX:WKL
29.4
36%
0.8
US
Verisk Analytics Inc
NASDAQ:VRSK
34.8
38%
0.9
US
Equifax Inc
NYSE:EFX
36.5
105%
0.3
US
CoStar Group Inc
NASDAQ:CSGP
756.3
126%
6
US
Leidos Holdings Inc
NYSE:LDOS
12.6
63%
0.2
CH
SGS SA
SIX:SGSN
22.8
37%
0.6

See Also

Discover More
Back to Top