The Discounted Cash Flow (DCF) valuation of Clearwater Analytics Holdings Inc (CWAN) is (6.26) USD. With the latest stock price at 22.14 USD, the upside of Clearwater Analytics Holdings Inc based on DCF is -128.3%.
Based on the latest price of 22.14 USD and our DCF valuation, Clearwater Analytics Holdings Inc (CWAN) is a sell. selling CWAN stocks now will result in a potential gain of 128.3%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.7% | 9.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (10.63) - (4.42) | (6.26) |
| Upside | -148.0% - -120.0% | -128.3% |