Valuation Clarivate Plc

Stocks

Market Closed - NYSE Other stock markets 16:00:03 2026-06-12 EDT			5-day change	1st Jan Change
2.210 ^USD	+0.45%		-8.30%	-33.83%

06:39am	Clarivate's IPfolio Selected by Mitsubishi Fuso for Intellectual Property Management	MT
05:36am	Mitsubishi Fuso Truck And Bus Corporation Selects Clarivate Plc IPfolio As Intellectual Property Management Solution	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	16,151	5,623	6,148	3,609	2,209	1,413	-	-
Change	-	-65.18%	9.33%	-41.3%	-38.78%	-36.06%	-	-
Enterprise Value (EV) ¹	21,207	10,280	10,498	7,832	6,201	5,228	4,984	4,731
Change	-	-51.52%	2.12%	-25.39%	-20.82%	-15.7%	-4.66%	-5.08%
P/E Ratio	-48x	-1.4x	-6.3x	-5.29x	-11.1x	-10.9x	-20.1x	73.7x
PBR	1.35x	0.89x	1.03x	0.68x	0.44x	0.3x	0.27x	0.16x
PEG	-	-0x	0.1x	0.2x	0.2x	0.3x	0.4x	-1x
Capitalization / Revenue	8.61x	2.11x	2.34x	1.41x	0.9x	0.6x	0.58x	0.57x
EV / Revenue	11.3x	3.86x	3.99x	3.06x	2.53x	2.21x	2.06x	1.91x
EV / EBITDA	26.5x	9.24x	9.4x	7.39x	6.19x	5.2x	4.82x	4.45x
EV / EBIT	80.8x	25.6x	25.7x	-28.4x	86.7x	40.1x	31.7x	24.5x
EV / FCF	103x	33.6x	20.9x	21.9x	17x	13x	11.5x	-
FCF Yield	0.97%	2.98%	4.78%	4.56%	5.89%	7.71%	8.72%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.49	-5.97	-1.47	-0.96	-0.3	-0.2033	-0.11	0.03
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,877	2,661	2,629	2,557	2,455	2,364	2,416	2,473
EBITDA ¹	800.4	1,113	1,117	1,060	1,002	1,005	1,034	1,063
EBIT ¹	262.6	402.2	408.9	-275.6	71.5	130.2	157.1	192.8
Net income ¹	-312	-4,036	-986.6	-668	-201.1	-122.1	-64.27	32.2
Net Debt ¹	5,056	4,657	4,350	4,224	3,992	3,815	3,571	3,318
Reference price ²	23.520	8.340	9.260	5.080	3.340	2.210	2.210	2.210
Nbr of stocks (in thousands)	686,687	674,255	663,923	710,404	661,435	639,217	-	-
Announcement Date	3/10/22	3/1/23	2/27/24	2/19/25	2/24/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CLARIVATE PLC	-10.87x	2.21x	5.2x	-.--%	1.41B
S&P GLOBAL, INC.	24.72x	8.23x	15.97x	0.94%	124B
MSCI, INC.	29.96x	14.2x	22.9x	1.38%	43.62B
THOMSON REUTERS CORPORATION	20.5x	4.67x	11.65x	3.14%	35.67B
EQUIFAX INC.	23.29x	3.61x	11.42x	1.31%	19.49B
WOLTERS KLUWER N.V.	11.8x	2.81x	8.46x	4.42%	15.84B
COMPUTERSHARE LIMITED	23.59x	4.79x	12.14x	3.05%	15.03B
TRANSUNION	15.66x	3.32x	9.38x	0.78%	12.75B
FACTSET RESEARCH SYSTEMS, INC.	15.76x	3.97x	10.54x	1.86%	8.79B
CHINA SOUTHERN POWER GRID TECHNOLOGY CO.,LTD	47.56x	-	-	0.61%	3.97B
Average	20.20x	5.31x	11.96x	1.75%	28.06B
Weighted average by Cap.	23.56x	7.50x	15.02x	1.63%