Previous Close | $22.06 |
Intrinsic Value | $21.17 |
Upside potential | -4% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, financial statements
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |