Last Update 09 Dec 25

CWAN: Take-Private Bidding Interest Will Drive Shares Toward Higher Future Premium

Analysts have nudged their price target on Clearwater Analytics Holdings slightly higher to reflect a fair value of about $28.55 per share, citing a supportive backdrop of potential take private interest and reaffirmed confidence in the company’s long term growth and profitability profile.

Analyst Commentary

Bullish analysts argue that the prospect of a take private transaction underscores latent strategic value in Clearwater Analytics that is not fully reflected in the current share price, supporting higher valuation targets.

They also see the company’s growing role in investment accounting and reporting workflows as a structural growth driver that can support premium multiples over time, provided Clearwater continues to execute on its product roadmap and cross sell opportunities.

Bullish Takeaways

Bullish analysts point to the suggested takeover value floor around the mid 20 dollar range as evidence that strategic buyers see materially higher intrinsic value than the current trading level implies.
The reaffirmed price targets in the mid 30 dollar range are framed as achievable if Clearwater sustains double digit revenue growth and continues to expand margins through operating leverage.
Recent acquisitions in adjacent technology and workflow solutions are viewed as expanding Clearwater’s addressable market and strengthening its competitive moat, which could justify a higher valuation multiple over time.
Improving sentiment around potential strategic interest is seen as a catalyst that may narrow the gap between Clearwater’s trading price and analysts’ estimates of fair value.

Bearish Takeaways

Bearish analysts caution that muted investor response to the company’s recent acquisitions highlights execution risk, as any integration missteps could erode the anticipated revenue synergies and margin expansion.
There is concern that market expectations for value destruction around certain acquired assets may weigh on Clearwater’s valuation until management provides clearer evidence of accretive performance.
Some analysts flag the possibility that a take private bid, if it materializes, may come closer to the lower end of the implied valuation range, limiting upside for public shareholders relative to the most optimistic targets.
Uncertainty around the timing and outcome of any strategic review process is seen as a potential overhang on the stock, particularly if broader market conditions turn less supportive for software and data platforms.

What's in the News

Warburg Pincus and Permira are in advanced talks to acquire Clearwater Analytics in a deal that could take several weeks to finalize, potentially taking the company private again (Reuters/Bloomberg via Key Developments).
Thoma Bravo has separately made an offer to buy Clearwater Analytics, adding another potential bidder to the strategic review and heightening competitive tension around a possible take private outcome (Reuters periodical).
Clearwater Analytics is formally exploring a sale after receiving multiple takeover approaches and is working with advisers to solicit additional interest from prospective buyers (Bloomberg periodicals).
The company issued new guidance for the fourth quarter and full year 2025, forecasting revenue of about $216 million to $217 million for Q4 and $730 million to $731 million for the full year (Key Developments).
Clearwater launched CWAN GenAI, a fully embedded generative AI platform already supporting hundreds of AI agents and delivering efficiency gains in reconciliation, reporting, and financial close cycles for clients managing over $10 trillion in assets (Key Developments).

Valuation Changes

Fair Value: Unchanged at approximately $28.55 per share, indicating no revision to the base case intrinsic value estimate.
Discount Rate: Risen slightly from about 8.79 percent to roughly 8.86 percent, reflecting a modest increase in the required return or perceived risk profile.
Revenue Growth: Effectively unchanged at around 25.45 percent, suggesting stable expectations for Clearwater Analytics Holdings top line expansion.
Net Profit Margin: Essentially flat at just under 10 percent, indicating no material shift in long term profitability assumptions.
Future P/E: Edged higher from roughly 103.0x to about 103.2x, implying a marginally richer forward earnings multiple in the valuation model.

Operational efficiencies from integrations, automation, and AI are expected to enhance margins and profitability over time.
International expansion, product innovation, and strategic partnerships are driving revenue growth and strengthening the company's market position.
Integration and execution challenges from recent acquisitions and evolving industry trends may pressure profitability, revenue stability, and competitive positioning over the long term.

Catalysts

About Clearwater Analytics Holdings

Develops and provides a Software-as-a-Service (SaaS) solution for automated investment data aggregation, reconciliation, accounting, and reporting services to insurers, investment managers, corporations, institutional investors, and government entities in the United States and internationally.What are the underlying business or industry changes driving this perspective?

The company's successful integration of Enfusion and Beacon, combined with rapid realization of $20 million in expense synergies and higher-than-projected gross margins (77.4% versus blended analyst expectations of 76.5%), indicates ongoing operational efficiencies that are expected to further expand margins as generative AI and platform automation are scaled-positively impacting future net margins and EBITDA.
Growing international demand, evidenced by winning major clients like VKB (Germany's largest public insurer) and strong performance across Europe and APAC, points to continued expansion abroad as regulatory complexity and digitization trends force institutional clients to modernize, which supports sustained top-line revenue growth.
Continuous product innovation-especially the integration of generative AI, the launch of proprietary data and risk platforms (e.g., Helios), and the buildout of a unified, front-to-back, multi-asset SaaS solution-positions the company to increase cross-sell/upsell to its existing sticky client base, which should drive up net revenue retention and average revenue per customer.
Partnership agreements (such as with Bloomberg) create optionality for accelerated penetration in large asset manager segments that previously required point solutions, opening new high-value deal pipelines and improving the company's addressable market-directly supporting long-term ARR and revenue growth.
Secular growth in global investable assets and increased adoption of alternative investments are raising demand for scalable SaaS solutions in data management, risk analytics, and integrated reporting; Clearwater's product leadership and focus on alternatives (supported by recent acquisitions and strategic partnerships) position the firm to capitalize as institutions increase spending on cloud-native solutions, positively affecting long-term earnings and market share.

Clearwater Analytics Holdings Earnings and Revenue Growth

Clearwater Analytics Holdings Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?

Analysts are assuming Clearwater Analytics Holdings's revenue will grow by 30.4% annually over the next 3 years.
Analysts assume that profit margins will shrink from 73.7% today to 8.7% in 3 years time.
Analysts expect earnings to reach $106.6 million (and earnings per share of $0.36) by about September 2028, down from $406.4 million today.
In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 136.0x on those 2028 earnings, up from 14.3x today. This future PE is greater than the current PE for the US Software industry at 36.6x.
Analysts expect the number of shares outstanding to grow by 7.0% per year for the next 3 years.
To value all of this in today's terms, we will use a discount rate of 8.86%, as per the Simply Wall St company report.

Clearwater Analytics Holdings Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?

Ongoing integration risks with recent acquisitions (Enfusion, Beacon, and Bistro) may lead to operational complexity and diluted focus, potentially resulting in cost overruns or delays, which could pressure net margins and impact the expected synergy-related earnings growth.
Revenue growth guidance references challenging year-over-year comparisons and dependence on sustained acceleration in the second half of the year, indicating potential vulnerability if sequential growth targets are not met, directly impacting future revenue and earnings forecasts.
Heavy reliance on cross-sell and commercial model transformation over a multi-year horizon introduces execution risk, as client receptivity, integration of platforms, and pacing of new offering adoption remain uncertain, which could affect revenue consistency and net retention rates.
Elevated debt levels post-acquisitions ($872 million) and increased ongoing interest and amortization expenses create financial leverage risk, which may restrict investment flexibility and expose the company to earnings volatility or margin compression in the event of market downturns.
Rapid industry shifts toward integrated, end-to-end or open-source platforms, evolving AI/ML capabilities, and client consolidation may outpace Clearwater's innovation or marginalize its differentiated platform, potentially resulting in increased competitive intensity, pricing pressure, and revenue attrition over the long term.

Valuation

How have all the factors above been brought together to estimate a fair value?

The analysts have a consensus price target of $30.545 for Clearwater Analytics Holdings based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of $36.0, and the most bearish reporting a price target of just $23.0.
In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $1.2 billion, earnings will come to $106.6 million, and it would be trading on a PE ratio of 136.0x, assuming you use a discount rate of 8.9%.
Given the current share price of $20.2, the analyst price target of $30.55 is 33.9% higher. Despite analysts expecting the underlying buisness to decline, they seem to believe it's more valuable than what the market thinks.
We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

Have other thoughts on Clearwater Analytics Holdings?

Create your own narrative on this stock, and estimate its Fair Value using our Valuator tool.

Create Narrative

How well do narratives help inform your perspective?

Disclaimer

AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Operational Efficiencies And Global Demand Will Boost Prospects Amid Risks