investorscraft@gmail.com

Intrinsic Value of CCC Intelligent Solutions Holdings Inc. (CCCS)

Previous Close$9.76
Intrinsic Value
Upside potential
Previous Close
$9.76

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CCC Intelligent Solutions Holdings Inc. operates at the intersection of technology and insurance, providing AI-powered software and data analytics to streamline claims processing, underwriting, and repair workflows. The company serves a broad clientele, including insurers, repair facilities, and automotive manufacturers, leveraging its cloud-based platform to enhance operational efficiency and decision-making. Its solutions reduce friction in the claims lifecycle, positioning CCC as a critical enabler in the $1 trillion-plus P&C insurance ecosystem. CCC’s market leadership stems from its deep industry expertise, proprietary datasets, and scalable SaaS model, which drives recurring revenue. The company differentiates itself through predictive analytics, machine learning, and integrations with third-party systems, creating a sticky ecosystem. As digitization accelerates across insurance and automotive sectors, CCC is well-placed to capitalize on structural demand for automation and data-driven insights. Its partnerships with major insurers and repair networks reinforce its competitive moat, though it faces competition from legacy players and emerging insurtech disruptors.

Revenue Profitability And Efficiency

CCC reported $944.8 million in revenue for FY 2024, reflecting steady demand for its SaaS offerings. Net income stood at $26.1 million, with diluted EPS of $0.04, indicating modest profitability amid ongoing investments in R&D and sales. Operating cash flow of $283.9 million underscores strong cash conversion, though capital expenditures were negligible, suggesting a capital-light model reliant on software scalability.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by high-margin recurring revenue, with operating cash flow significantly exceeding net income. This disparity highlights non-cash expenses like amortization and stock-based compensation. CCC’s capital efficiency is evident in its ability to generate substantial cash flow without heavy capex, though its diluted EPS suggests modest equity returns relative to shares outstanding.

Balance Sheet And Financial Health

CCC maintains a solid liquidity position with $399 million in cash and equivalents against $823.9 million of total debt, yielding a manageable leverage profile. The absence of capex and robust operating cash flow provide flexibility to service debt or fund growth initiatives. However, the debt load warrants monitoring given cyclical exposure to insurance and automotive markets.

Growth Trends And Dividend Policy

CCC’s growth is tied to SaaS adoption and cross-selling AI-driven analytics, though specific YoY trends are undisclosed. The company does not pay dividends, prioritizing reinvestment in product innovation and market expansion. Its addressable market remains vast, with tailwinds from insurance digitization and electric vehicle adoption likely driving long-term demand.

Valuation And Market Expectations

The market likely prices CCC on revenue multiples given its SaaS model, though profitability metrics remain subdued. Investors may focus on cash flow durability and market share gains in a fragmented industry. Comparisons to peers like Guidewire or Verisk could inform valuation benchmarks, though CCC’s niche specialization warrants a differentiated approach.

Strategic Advantages And Outlook

CCC’s strategic edge lies in its integrated platform, data network effects, and insurer partnerships. Near-term risks include competition and macroeconomic sensitivity, but its tech stack and industry tailwinds support a positive outlook. Execution on product innovation and international expansion could unlock further upside, assuming disciplined cost management.

Sources

Company filings (CIK: 0001818201), disclosed financials for FY 2024

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount