Clearwater Analytics Holdings Inc
NYSE:CWAN

Watchlist Manager
Clearwater Analytics Holdings Inc Logo
Clearwater Analytics Holdings Inc
NYSE:CWAN
Watchlist
Price: 31.75 USD 2.75% Market Closed
Market Cap: 7.8B USD
Have any thoughts about
Clearwater Analytics Holdings Inc?
Write Note

Intrinsic Value

The intrinsic value of one CWAN stock under the Base Case scenario is 12.1 USD. Compared to the current market price of 31.75 USD, Clearwater Analytics Holdings Inc is Overvalued by 62%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CWAN Intrinsic Value
12.1 USD
Overvaluation 62%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Clearwater Analytics Holdings Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for CWAN cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about CWAN?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Technology Industry

Fundamental Analysis

Economic Moat
Clearwater Analytics Holdings Inc

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Clearwater Analytics Holdings Inc

Provide an overview of the primary business activities
of Clearwater Analytics Holdings Inc.

What unique competitive advantages
does Clearwater Analytics Holdings Inc hold over its rivals?

What risks and challenges
does Clearwater Analytics Holdings Inc face in the near future?

Has there been any significant insider trading activity
in Clearwater Analytics Holdings Inc recently?

Summarize the latest earnings call
of Clearwater Analytics Holdings Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Clearwater Analytics Holdings Inc.

Provide P/S
for Clearwater Analytics Holdings Inc.

Provide P/E
for Clearwater Analytics Holdings Inc.

Provide P/OCF
for Clearwater Analytics Holdings Inc.

Provide P/FCFE
for Clearwater Analytics Holdings Inc.

Provide P/B
for Clearwater Analytics Holdings Inc.

Provide EV/S
for Clearwater Analytics Holdings Inc.

Provide EV/GP
for Clearwater Analytics Holdings Inc.

Provide EV/EBITDA
for Clearwater Analytics Holdings Inc.

Provide EV/EBIT
for Clearwater Analytics Holdings Inc.

Provide EV/OCF
for Clearwater Analytics Holdings Inc.

Provide EV/FCFF
for Clearwater Analytics Holdings Inc.

Provide EV/IC
for Clearwater Analytics Holdings Inc.

Show me price targets
for Clearwater Analytics Holdings Inc made by professional analysts.

What are the Revenue projections
for Clearwater Analytics Holdings Inc?

How accurate were the past Revenue estimates
for Clearwater Analytics Holdings Inc?

What are the Net Income projections
for Clearwater Analytics Holdings Inc?

How accurate were the past Net Income estimates
for Clearwater Analytics Holdings Inc?

What are the EPS projections
for Clearwater Analytics Holdings Inc?

How accurate were the past EPS estimates
for Clearwater Analytics Holdings Inc?

What are the EBIT projections
for Clearwater Analytics Holdings Inc?

How accurate were the past EBIT estimates
for Clearwater Analytics Holdings Inc?

Compare the revenue forecasts
for Clearwater Analytics Holdings Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Clearwater Analytics Holdings Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Clearwater Analytics Holdings Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Clearwater Analytics Holdings Inc compared to its peers.

Compare the P/E ratios
of Clearwater Analytics Holdings Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Clearwater Analytics Holdings Inc with its peers.

Analyze the financial leverage
of Clearwater Analytics Holdings Inc compared to its main competitors.

Show all profitability ratios
for Clearwater Analytics Holdings Inc.

Provide ROE
for Clearwater Analytics Holdings Inc.

Provide ROA
for Clearwater Analytics Holdings Inc.

Provide ROIC
for Clearwater Analytics Holdings Inc.

Provide ROCE
for Clearwater Analytics Holdings Inc.

Provide Gross Margin
for Clearwater Analytics Holdings Inc.

Provide Operating Margin
for Clearwater Analytics Holdings Inc.

Provide Net Margin
for Clearwater Analytics Holdings Inc.

Provide FCF Margin
for Clearwater Analytics Holdings Inc.

Show all solvency ratios
for Clearwater Analytics Holdings Inc.

Provide D/E Ratio
for Clearwater Analytics Holdings Inc.

Provide D/A Ratio
for Clearwater Analytics Holdings Inc.

Provide Interest Coverage Ratio
for Clearwater Analytics Holdings Inc.

Provide Altman Z-Score Ratio
for Clearwater Analytics Holdings Inc.

Provide Quick Ratio
for Clearwater Analytics Holdings Inc.

Provide Current Ratio
for Clearwater Analytics Holdings Inc.

Provide Cash Ratio
for Clearwater Analytics Holdings Inc.

What is the historical Revenue growth
over the last 5 years for Clearwater Analytics Holdings Inc?

What is the historical Net Income growth
over the last 5 years for Clearwater Analytics Holdings Inc?

What is the current Free Cash Flow
of Clearwater Analytics Holdings Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Clearwater Analytics Holdings Inc.

Business Breakdown

Clearwater Analytics Holdings Inc. has carved out a distinct niche in the financial technology landscape by providing sophisticated reporting and analytics solutions for investment portfolios. Founded in 2004, the company addresses the complex needs of institutional investors, asset managers, and corporations, offering a cloud-based platform that streamlines data aggregation, performance measurement, and compliance reporting. With a mission to empower clients with greater visibility into their investment portfolios, Clearwater transforms vast and often disparate data into actionable insights, allowing financial professionals to make informed decisions more rapidly and efficiently. As inves...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Clearwater Analytics Holdings Inc

Current Assets 430.8m
Cash & Short-Term Investments 305.8m
Receivables 108.2m
Other Current Assets 16.8m
Non-Current Assets 192.6m
Long-Term Investments 30.9m
PP&E 41m
Intangibles 108.2m
Other Non-Current Assets 12.5m
Current Liabilities 92.4m
Accounts Payable 4.2m
Accrued Liabilities 48.5m
Other Current Liabilities 39.7m
Non-Current Liabilities 127.8m
Long-Term Debt 43.8m
Other Non-Current Liabilities 84m
Efficiency

Earnings Waterfall
Clearwater Analytics Holdings Inc

Revenue
424.4m USD
Cost of Revenue
-117.8m USD
Gross Profit
306.6m USD
Operating Expenses
-293m USD
Operating Income
13.6m USD
Other Expenses
-12.9m USD
Net Income
664k USD

Free Cash Flow Analysis
Clearwater Analytics Holdings Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In Q3 2024, Clearwater Analytics achieved a remarkable revenue of $115.8 million, reflecting a 22.4% year-over-year increase. Notably, the company reported GAAP net income of $4.8 million, a significant rebound from a loss the previous year. The adjusted EBITDA rose to $38.5 million, with a margin of approximately 32%. For 2024, revenue guidance has been raised to $445.5 million, targeting a 21% growth, alongside an adjusted EBITDA forecast of $142.5 million. The company also highlighted a robust net revenue retention rate of 114%. Clearwater is seeking shareholder approval to terminate a tax receivable agreement, which may enhance future cash flows.

What is Earnings Call?
Fundamental Scores

CWAN Profitability Score
Profitability Due Diligence

Clearwater Analytics Holdings Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
ROE is Increasing
Exceptional 3-Years Revenue Growth
50/100
Profitability
Score

Clearwater Analytics Holdings Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

CWAN Solvency Score
Solvency Due Diligence

Clearwater Analytics Holdings Inc's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Negative Net Debt
Low D/E
76/100
Solvency
Score

Clearwater Analytics Holdings Inc's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CWAN Price Targets Summary
Clearwater Analytics Holdings Inc

Wall Street analysts forecast CWAN stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CWAN is 32.64 USD with a low forecast of 22.22 USD and a high forecast of 37.8 USD.

Lowest
Price Target
22.22 USD
30% Downside
Average
Price Target
32.64 USD
3% Upside
Highest
Price Target
37.8 USD
19% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for CWAN?

Click here to dive deeper.

Dividends

Clearwater Analytics Holdings Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for CWAN is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

CWAN Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

CWAN News

Other Videos

Profile

Clearwater Analytics Holdings Inc Logo
Clearwater Analytics Holdings Inc

Country

United States of America

Industry

Technology

Market Cap

7.8B USD

Dividend Yield

0%

Description

Clearwater Analytics Holdings, Inc. engages in the provision of web-based investment portfolio accounting, reporting, and reconciliation services. The company is headquartered in Boise, Idaho and currently employs 1,371 full-time employees. The company went IPO on 2021-09-24. Clearwater aggregates, reconciles, and reports on more than $ 5.5 trillion in assets across thousands of accounts daily. The Company’s platform provides its clients with a single consolidated and transparent view of investment data and analytics. Its clients include corporate treasuries, insurance companies, investment managers, banks, governments, and other institutional investors both in the United States and worldwide.

Contact

IDAHO
Boise
777 W. Main Street, Suite 900, Suite 900
+12089182400.0
clearwateranalytics.com

IPO

2021-09-24

Employees

1 371

Officers

CEO & Director
Mr. Sandeep Sahai
Chief Financial Officer
Mr. James S. Cox Jr.
Chief Technology Officer
Mr. Souvik Das
Chief Revenue Officer
Mr. Scott Erickson
Chief Client Officer
Ms. Subi Sethi
Head of Investor Relations
Mr. Joon Park
Show More
Chief Legal Officer & Corporate Secretary
Mr. Alphonse Valbrune
Director of Sales
Ms. Ann-Sophie Skjoldager Bom
Senior VP & Head of Corporate Development
Mr. Mike Chen
Chief Marketing Officer
Ms. Fleur Sohtz
Show Less

See Also

Discover More
What is the Intrinsic Value of one CWAN stock?

The intrinsic value of one CWAN stock under the Base Case scenario is 12.1 USD.

Is CWAN stock undervalued or overvalued?

Compared to the current market price of 31.75 USD, Clearwater Analytics Holdings Inc is Overvalued by 62%.

Back to Top