What is the intrinsic value of CWAN?
As of 2025-07-06, the Intrinsic Value of Clearwater Analytics Holdings Inc (CWAN) is
37.86 USD. This CWAN valuation is based on the model Peter Lynch Fair Value.
With the current market price of 22.14 USD, the upside of Clearwater Analytics Holdings Inc is
71.00%.
Is CWAN undervalued or overvalued?
Based on its market price of 22.14 USD and our intrinsic valuation, Clearwater Analytics Holdings Inc (CWAN) is undervalued by 71.00%.
37.86 USD
Intrinsic Value
CWAN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(10.63) - (4.42) |
(6.26) |
-128.3% |
| DCF (Growth 10y) |
(4.94) - (10.92) |
(6.72) |
-130.4% |
| DCF (EBITDA 5y) |
(2.63) - (4.22) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(2.33) - (2.82) |
(1,234.50) |
-123450.0% |
| Fair Value |
37.86 - 37.86 |
37.86 |
71.00% |
| P/E |
35.35 - 80.26 |
57.55 |
159.9% |
| EV/EBITDA |
(1.28) - (1.96) |
(1.78) |
-108.1% |
| EPV |
0.84 - 0.85 |
0.84 |
-96.2% |
| DDM - Stable |
13.68 - 41.98 |
27.83 |
25.7% |
| DDM - Multi |
(0.62) - (1.49) |
(0.88) |
-104.0% |
CWAN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,271.82 |
| Beta |
0.88 |
| Outstanding shares (mil) |
283.28 |
| Enterprise Value (mil) |
6,041.91 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.50% |
| Cost of Debt |
6.33% |
| WACC |
9.47% |