Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Software
/
Clearwater Analytics Holdings
CWAN
Clearwater Analytics Holdings
Integration Hurdles And Higher Costs Will Squeeze Margins Yet Ease
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 11 Analysts
Published
21 Jul 25
Updated
12 Aug 25
1
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$23.00
19.8% undervalued
intrinsic discount
12 Aug
US$18.45
Loading
1Y
-17.4%
7D
-10.2%
Author's Valuation
US$23.0
19.8% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$23.0
19.8% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-58m
1b
2019
2021
2023
2025
2027
2028
Revenue US$1.2b
Earnings US$62.9m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
21.37%
Software revenue growth rate
1.50%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.92%
Calculation
US$62.90m
Earnings '28
x
173.89x
PE Ratio '28
=
US$10.94b
Market Cap '28
US$10.94b
Market Cap '28
/
352.74m
No. shares '28
=
US$31.01
Share Price '28
US$31.01
Share Price '28
Discounted to 2025 @ 8.92% p.a.
=
US$24.00
Fair Value '25