investorscraft@gmail.com

Intrinsic Value of Clearwater Analytics Holdings, Inc. (CWAN)

Previous Close$22.06
Intrinsic Value
Upside potential
Previous Close
$22.06

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

Clearwater Analytics Holdings, Inc. operates in the financial technology sector, specializing in cloud-based investment accounting, reporting, and analytics solutions. The company serves institutional investors, including insurance companies, asset managers, and corporations, by automating complex workflows and ensuring regulatory compliance. Its SaaS-based revenue model ensures recurring income, driven by long-term client contracts and scalability. Clearwater differentiates itself through precision, transparency, and integration capabilities, positioning it as a leader in a niche but growing market segment. The company’s competitive edge lies in its ability to handle vast datasets with high accuracy, reducing operational risks for clients. As regulatory demands increase, Clearwater’s solutions are well-aligned with industry needs, reinforcing its market relevance. Its focus on innovation and client retention strengthens its position against both legacy providers and emerging fintech disruptors.

Revenue Profitability And Efficiency

Clearwater reported revenue of $451.8 million for FY 2024, with net income reaching $424.4 million, reflecting strong profitability. Diluted EPS stood at $1.67, indicating efficient earnings distribution. Operating cash flow was $74.3 million, while capital expenditures were modest at -$5.3 million, suggesting disciplined reinvestment. The company’s SaaS model supports high-margin recurring revenue, contributing to robust financial performance.

Earnings Power And Capital Efficiency

The company’s net income of $424.4 million underscores its earnings power, driven by scalable operations and low incremental costs. With minimal capital expenditures relative to cash flow, Clearwater demonstrates capital efficiency, allowing for reinvestment in growth or shareholder returns. The absence of a dividend suggests a focus on retaining earnings for strategic initiatives or market expansion.

Balance Sheet And Financial Health

Clearwater maintains a solid balance sheet, with $177.4 million in cash and equivalents against $71.9 million in total debt, indicating liquidity and low leverage. The company’s financial health is further supported by positive operating cash flow, providing flexibility for future investments or debt reduction.

Growth Trends And Dividend Policy

Revenue growth trends highlight Clearwater’s ability to expand its client base and deepen existing relationships. The company does not currently pay dividends, opting instead to reinvest profits into technology and market penetration. This aligns with its growth-oriented strategy in a competitive fintech landscape.

Valuation And Market Expectations

With a market capitalization derived from 219.3 million shares outstanding, Clearwater’s valuation reflects investor confidence in its recurring revenue model and growth potential. The absence of dividends may appeal to growth-focused investors, while profitability metrics support a premium valuation relative to peers.

Strategic Advantages And Outlook

Clearwater’s strategic advantages include its cloud-native platform, regulatory expertise, and sticky client relationships. The outlook remains positive, given increasing demand for automated investment solutions. Continued innovation and market expansion are expected to drive sustained growth, though competition and macroeconomic factors pose risks.

Sources

Company filings, financial statements

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