Company Valuation: Claritev Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,828 735 935.3 239 706.5 501.5 - -
Change - -74.01% 27.25% -74.44% 195.58% -29.01% - -
Enterprise Value (EV) 1 2,828 735 935.3 239 706.5 5,050 5,030 4,955
Change - -74.01% 27.25% -74.44% 195.58% 614.76% -0.4% -1.49%
P/E 27.7x -1.28x -10.3x -0.15x -2.47x -1.85x -2.05x -2.14x
PBR - - - - - - - -
PEG - 0x 0.1x -0x 0x 0.23x 0.21x 0.47x
Capitalization / Revenue 2.53x 0.68x 0.97x 0.26x 0.73x 0.5x 0.48x 0.46x
EV / Revenue 2.53x 0.68x 0.97x 0.26x 0.73x 5.08x 4.84x 4.58x
EV / EBITDA 3.37x 0.96x 1.51x 0.41x 1.17x 8.31x 7.97x 7.49x
EV / EBIT 7.32x 2.45x 5.77x -0.17x 24.6x 96x 53.2x 41.1x
EV / FCF - - - - - 631x - 69.8x
FCF Yield - - - - - 0.16% - 1.43%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 6.4 -36 -5.6 -101.9 -17.3 -15.93 -14.38 -13.73
Distribution rate - - - - - - - -
Net sales 1 1,118 1,080 961.5 930.6 965.4 993.4 1,038 1,082
EBITDA 1 838.3 768.7 618 576.7 602.6 607.7 630.8 661.8
EBIT 1 386.1 299.5 162 -1,390 28.76 52.57 94.48 120.7
Net income 1 - - - -1,646 -284.3 -269.6 -241.5 -228.8
Net Debt 1 - - - - - 4,548 4,528 4,453
Reference price 2 177.20 46.00 57.60 14.78 42.75 29.42 29.42 29.42
Nbr of stocks (in thousands) 15,957 15,978 16,237 16,171 16,526 17,048 - -
Announcement Date 2/17/22 2/28/23 2/29/24 2/25/25 2/23/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-1.85x5.08x8.31x-.--% 502M
-176.61x25.86x62.11x-.--% 73.41B
38.97x2.98x23.62x1.13% 4.35B
106.01x13.64x19.62x0.28% 3.44B
-26.18x - - 0.1% 1.29B
42.51x17.55x27.23x0.54% 1.24B
15.55x - - 0.37% 1.17B
24.06x3.78x13.58x0.68% 1.1B
Average 2.81x 11.48x 25.75x 0.39% 10.81B
Weighted average by Cap. -142.99x 23.64x 56.91x 0.09%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CTEV Stock
  4. Valuation Claritev Corporation
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!