image
Technology - Software - Application - NYSE - US
$ 22.94
-2.09 %
$ 5.9 B
Market Cap
13.65
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one CWAN stock under the worst case scenario is HIDDEN Compared to the current market price of 22.9 USD, Clearwater Analytics Holdings, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one CWAN stock under the base case scenario is HIDDEN Compared to the current market price of 22.9 USD, Clearwater Analytics Holdings, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one CWAN stock under the best case scenario is HIDDEN Compared to the current market price of 22.9 USD, Clearwater Analytics Holdings, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart CWAN

image
$33.0$33.0$32.0$32.0$31.0$31.0$30.0$30.0$29.0$29.0$28.0$28.0$27.0$27.0$26.0$26.0$25.0$25.0$24.0$24.0$23.0$23.0$22.0$22.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
452 M REVENUE
22.72%
12.2 M OPERATING INCOME
173.06%
428 M NET INCOME
2077.09%
74.3 M OPERATING CASH FLOW
-12.15%
-55.6 M INVESTING CASH FLOW
41.46%
-61.7 M FINANCING CASH FLOW
-219.67%
126 M REVENUE
9.18%
1.22 M OPERATING INCOME
-83.40%
420 M NET INCOME
8713.27%
-29.2 M OPERATING CASH FLOW
-58.92%
-876 K INVESTING CASH FLOW
16.01%
-19.1 M FINANCING CASH FLOW
-76.08%
Balance Sheet Clearwater Analytics Holdings, Inc.
image
Current Assets 385 M
Cash & Short-Term Investments 255 M
Receivables 106 M
Other Current Assets 23 M
Non-Current Assets 785 M
Long-Term Investments 30.3 M
PP&E 39.6 M
Other Non-Current Assets 715 M
21.84 %9.08 %3.39 %61.14 %Total Assets$1.2b
Current Liabilities 77.1 M
Accounts Payable 2.93 M
Short-Term Debt 11.1 M
Other Current Liabilities 63 M
Non-Current Liabilities 62.3 M
Long-Term Debt 60.8 M
Other Non-Current Liabilities 1.47 M
7.97 %45.23 %43.65 %Total Liabilities$139.3m
EFFICIENCY
Earnings Waterfall Clearwater Analytics Holdings, Inc.
image
Revenue 452 M
Cost Of Revenue 123 M
Gross Profit 329 M
Operating Expenses 317 M
Operating Income 12.2 M
Other Expenses -415 M
Net Income 428 M
500m500m450m450m400m400m350m350m300m300m250m250m200m200m150m150m100m100m50m50m00452m(123m)329m(317m)12m415m428mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
72.78% GROSS MARGIN
72.78%
2.71% OPERATING MARGIN
2.71%
93.93% NET MARGIN
93.93%
42.09% ROE
42.09%
36.28% ROA
36.28%
-15.77% ROIC
-15.77%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Clearwater Analytics Holdings, Inc.
image
100m100m50m50m00(50m)(50m)(100m)(100m)(150m)(150m)(200m)(200m)(250m)(250m)202020202021202120222022202320232024202420252025
Net Income 428 M
Depreciation & Amortization 12.2 M
Capital Expenditures -5.26 M
Stock-Based Compensation 103 M
Change in Working Capital 0
Others -8.61 M
Free Cash Flow 69.1 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Clearwater Analytics Holdings, Inc.
image
Wall Street analysts predict an average 1-year price target for CWAN of $30.2 , with forecasts ranging from a low of $25 to a high of $35 .
CWAN Lowest Price Target Wall Street Target
25 USD 8.98%
CWAN Average Price Target Wall Street Target
30.2 USD 31.65%
CWAN Highest Price Target Wall Street Target
35 USD 52.57%
Price
Max Price Target
Min Price Target
Average Price Target
363634343232303028282626242422222020181816161414May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 8
6. Ownership
Insider Ownership Clearwater Analytics Holdings, Inc.
image
Sold
0-3 MONTHS
23.9 M USD 6
3-6 MONTHS
1.17 B USD 6
6-9 MONTHS
248 M USD 6
9-12 MONTHS
240 M USD 6
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Clearwater Analytics and Enfusion Announce Election Deadline for Enfusion Shareholders to Elect Form of Merger Consideration BOISE, Idaho & CHICAGO--(BUSINESS WIRE)--Clearwater Analytics (NYSE: CWAN) (“Clearwater”) and Enfusion, Inc. (NYSE: ENFN) (“Enfusion”) today announced that the deadline for Enfusion shareholders of record to elect the form of merger consideration (the “Merger Consideration”) they wish to receive in connection with Clearwater's acquisition of Enfusion (the "Transaction") is 5:00 p.m. Eastern Time on April 16, 2025 (such deadline, as it may be extended, the "Election Deadline"). Enfusion sharehol. businesswire.com - 2 weeks ago
ENFUSION INVESTOR ALERT by the Former Attorney General of Louisiana: Kahn Swick & Foti, LLC Investigates Adequacy of Price and Process in Proposed Sale of Enfusion, Inc. - ENFN NEW ORLEANS--(BUSINESS WIRE)--Former Attorney General of Louisiana Charles C. Foti, Jr., Esq. and the law firm of Kahn Swick & Foti, LLC (“KSF”) are investigating the proposed sale of Enfusion, Inc. (NYSE: ENFN) to Clearwater Analytics Holdings, Inc. (NYSE: CWAN). Under the terms of the proposed transaction, shareholders of Enfusion will receive $5.85 in cash and $5.40 in Clearwater Class A Common Stock for each share of Enfusion that they own. KSF is seeking to determine whether this consi. businesswire.com - 2 weeks ago
Clearwater Analytics to Acquire Beacon and Blackstone's Bistro to Deliver Investment Intelligence Across Private Markets BOISE, Idaho & NEW YORK--(BUSINESS WIRE)--Clearwater Analytics (NYSE: CWAN) (“Clearwater”) today announced two strategic acquisitions, marking a major step toward transforming investment management technology. Clearwater has entered into a definitive agreement to acquire Beacon, a next-generation leader for cross-asset class modeling and risk analytics for derivatives, private credit and debt, structured products and other alternative assets. Integrated with Wilshire's equities and fixed income. businesswire.com - 1 month ago
Clearwater Analytics and Enfusion Announce Expiration of Hart-Scott-Rodino Act Waiting Period For Proposed Acquisition of Enfusion BOISE, Idaho--(BUSINESS WIRE)--Clearwater Analytics Holdings, Inc. (NYSE: CWAN) (“Clearwater” or the “Company”), a leading worldwide provider of SaaS-based investment management, accounting, reporting, and analytics solutions, and Enfusion, Inc. (NYSE: ENFN) (“Enfusion”), a leader in software-as-a-service solutions for the investment management and hedge fund industry, today announced the expiration of the waiting period under the Hart-Scott-Rodino Antitrust Improvements Act of 1976 (the “HSR A. businesswire.com - 1 month ago
Software Stock Hits All-Time High Amid Generative AI Transformer Push, Eyes New Buy Point Clearwater Analytics hit an all-time high and has formed a base amid fourth-quarter earnings. The stock leads the software-finance group. investors.com - 1 month ago
Clearwater Analytics Holdings: Growth Outlook Remains Very Robust CWAN's 4Q24 performance shows strong revenue growth momentum, with a 27.7% y/y increase and ARR up 25.3% y/y, signaling robust demand. The pending $1.5 billion acquisition of Enfusion significantly broadens CWAN's TAM, enabling front-to-back investment management solutions and international expansion. CWAN's gross margin expanded to 78.8% in 4Q24, with management guiding for >80% margins, driven by AI-driven automation and operational efficiencies. seekingalpha.com - 1 month ago
Clearwater Analytics' Enfusion Infusion Offers Compelling Value Proposition, Analyst Upgrades Stock Piper Sandler analyst Arvind Ramnani upgraded the shares of Clearwater Analytics Holdings Inc CWAN from Neutral to Overweight and raised the price forecast from $28.00 to $36.00. benzinga.com - 1 month ago
Clearwater Analytics Holdings, Inc. (CWAN) Q4 2024 Earnings Call Transcript Clearwater Analytics Holdings, Inc. (NYSE:CWAN ) Q4 2024 Earnings Conference Call February 19, 2025 5:00 PM ET Corporate Participants Joon Park - Head of Investor Relations Sandeep Sahai - Chief Executive Officer Jim Cox - Chief Financial Officer Conference Call Participants Rishi Jaluria - RBC Capital Markets Brian Schwartz - Oppenheimer Kevin McVeigh - UBS Michael Infante - Morgan Stanley Alexei Gogolev - JPMorgan Michael Turrin - Wells Fargo Andrew Schmidt - Citigroup Gabriela Borges - Goldman Sachs Faith Brunner - William Blair Arvind Ramnani - Piper Sandler Yun Kim - Loop Capital Markets Operator Ladies and gentlemen, thank you for standing by and welcome to the Clearwater Analytics Fourth Quarter and Full Year 2024 Financial Results Conference Call. At this time, all participants are in a listen-only mode. seekingalpha.com - 1 month ago
Clearwater Analytics (CWAN) Q4 Earnings and Revenues Surpass Estimates Clearwater Analytics (CWAN) came out with quarterly earnings of $0.13 per share, beating the Zacks Consensus Estimate of $0.11 per share. This compares to earnings of $0.10 per share a year ago. zacks.com - 1 month ago
Clearwater Analytics Announces Fourth Quarter and Full Year 2024 Financial Results BOISE, Idaho--(BUSINESS WIRE)--Clearwater Analytics Holdings, Inc. (NYSE: CWAN) (“Clearwater Analytics” or the “Company”), a leading worldwide provider of SaaS-based investment management, accounting, reporting, and analytics solutions, today announced its financial results for the quarter ended December 31, 2024.   Fourth Quarter 2024   Full Year 2024 Revenue $126.5 million   $451.8 million Year-over-Year Revenue Growth % 27.7%   22.7% Annualized Recurring Revenue (ARR)1     $474.9 million Yea. businesswire.com - 1 month ago
Unlocking Q4 Potential of Clearwater Analytics (CWAN): Exploring Wall Street Estimates for Key Metrics Besides Wall Street's top -and-bottom-line estimates for Clearwater Analytics (CWAN), review projections for some of its key metrics to gain a deeper understanding of how the company might have fared during the quarter ended December 2024. zacks.com - 2 months ago
Clearwater Analytics to Announce Fourth Quarter and Full Year 2024 Financial Results on February 19, 2025 BOISE, Idaho--(BUSINESS WIRE)--Clearwater Analytics Holdings, Inc. (NYSE: CWAN), (“Clearwater Analytics” or the “Company”), a leading worldwide provider of SaaS-based investment management, accounting, reporting, and analytics solutions, will release financial results for the fourth quarter and full year ended December 31, 2024 after the U.S. financial markets close on Wednesday, February 19, 2025. In conjunction with this announcement, Clearwater Analytics will host a conference call on Februa. businesswire.com - 2 months ago
8. Profile Summary

Clearwater Analytics Holdings, Inc. CWAN

image
COUNTRY US
INDUSTRY Software - Application
MARKET CAP $ 5.9 B
Dividend Yield 0.00%
Description 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.
Contact 777 W. Main Street, Boise, ID, 83702 https://clearwateranalytics.com
IPO Date Sept. 24, 2021
Employees 1915
Officers Ms. Ann-Sophie Skjoldager Bom Director of Sales Mr. Joon Park J.D. Head of Investor Relations Mr. Alphonse Valbrune J.D. Chief Legal Officer & Corporate Secretary Mr. Souvik Das Chief Product & Technology Officer Mr. Scott Erickson Chief Revenue Officer Ms. Subi Sethi Chief Client Officer Mr. Mike Chen Senior Vice President & Head of Corporate Development Ms. Fleur Sohtz Chief Marketing Officer Mr. Sandeep Sahai Chief Executive Officer & Director Mr. James S. Cox Jr. Chief Financial Officer