Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Software
/
Clearwater Analytics Holdings
CWAN
Clearwater Analytics Holdings
Clearwater Quick Check
SW
SwissSimon
Not Invested
Community Contributor
Published
08 Jul 25
Updated
08 Jul 25
1
Set Fair Value
0
votes
Share
SwissSimon
's Fair Value
US$12.73
48.9% overvalued
intrinsic discount
08 Jul
US$18.95
Loading
1Y
-17.7%
7D
-7.1%
Author's Valuation
US$12.7
48.9% overvalued
intrinsic discount
SwissSimon's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
SwissSimon
's
Fair Value
US$12.7
48.9% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-58m
1b
2019
2021
2023
2025
2027
2028
Revenue US$1.1b
Earnings US$268.7m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
21.35%
Software revenue growth rate
1.49%
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
8.95%
Calculation
US$268.74m
Earnings '28
x
25.00x
PE Ratio '28
=
US$6.72b
Market Cap '28
US$6.72b
Market Cap '28
/
331.67m
No. shares '28
=
US$20.26
Share Price '28
US$20.26
Share Price '28
Discounted to 2025 @ 15.00% p.a.
=
US$13.32
Fair Value '25
