CWAN - NYSE
Clearwater Analytics Holdings, Inc.
$24.39
+0.062%Clearwater Analytics Holdings, Inc. develops and provides a Software-as-a-Service solution for automated investment data aggregation, reconciliation, accounting, and reporting services to insurers, investment managers, corporations, institutional investors, and government entities. The company offers investment accounting and reporting, performance measurement, compliance monitoring, and risk analytics solutions. Its Clearwater Prism solution enables self-service access to data feeds from accounting, compliance, performance, and risk systems, including those offered by the company and other third-party software vendors, as well as provides flexible reporting to various users. The company was incorporated in 2021 and is headquartered in Boise, Idaho.
At a Glance
Live SnapshotClearwater Analytics Holdings, Inc. Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $351.8M | $703.6M | $1.4B | $2.8B | $5.6B | $11.3B | $22.5B | $45.0B | $90.1B | $180.1B |
| Maintenance CapEx | -$4.6M | -$9.2M | -$18.5M | -$37.0M | -$73.9M | -$147.9M | -$295.8M | -$591.6M | -$1.2B | -$2.4B |
| Owner Earnings | $347.2M | $694.3M | $1.4B | $2.8B | $5.6B | $11.1B | $22.2B | $44.4B | $88.9B | $177.8B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $321.5M | $595.3M | $1.1B | $2.0B | $3.8B | $7.0B | $13.0B | $24.0B | $44.5B | $82.3B |
Related Guides
Continue your CWAN research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.