|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.590 USD | +16.67% |
|
+21.60% | -22.46% |
| 06-29 | Clarivate Plc(NYSE:CLVT) added to Russell 2000 Index | CI |
| 06-29 | Clarivate Plc(NYSE:CLVT) dropped from Russell Midcap Value Benchmark | CI |
Company Valuation: Clarivate Plc
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 | 1,656 | - | - |
| Change | - | -65.18% | 9.33% | -41.3% | -38.78% | -25.06% | - | - |
| Enterprise Value (EV) 1 | 21,207 | 10,280 | 10,498 | 7,832 | 6,201 | 5,471 | 5,227 | 4,974 |
| Change | - | -51.52% | 2.12% | -25.39% | -20.82% | -11.79% | -4.46% | -4.84% |
| P/E | -48x | -1.4x | -6.3x | -5.29x | -11.1x | -12.7x | -23.5x | 86.3x |
| PBR | 1.35x | 0.89x | 1.03x | 0.68x | 0.44x | 0.35x | 0.32x | 0.19x |
| PEG | - | -0x | 0.1x | 0.2x | 0.2x | 0.4x | 0.5x | -1x |
| Capitalization / Revenue | 8.61x | 2.11x | 2.34x | 1.41x | 0.9x | 0.7x | 0.69x | 0.67x |
| EV / Revenue | 11.3x | 3.86x | 3.99x | 3.06x | 2.53x | 2.31x | 2.16x | 2.01x |
| EV / EBITDA | 26.5x | 9.24x | 9.4x | 7.39x | 6.19x | 5.45x | 5.06x | 4.68x |
| EV / EBIT | 80.8x | 25.6x | 25.7x | -28.4x | 86.7x | 42x | 33.3x | 25.8x |
| EV / FCF | 103x | 33.6x | 20.9x | 21.9x | 17x | 13.6x | 12x | - |
| FCF Yield | 0.97% | 2.98% | 4.78% | 4.56% | 5.89% | 7.37% | 8.31% | - |
| 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 | 2.590 | 2.590 | 2.590 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -12.74x | 2.31x | 5.45x | -.--% | 1.66B | |
| 25.93x | 9.12x | 17.56x | 0.89% | 130B | |
| 30.09x | 14.27x | 22.99x | 1.37% | 43.91B | |
| 22.06x | 5x | 12.48x | 2.92% | 38.38B | |
| 24.48x | 3.76x | 11.89x | 1.25% | 20.49B | |
| 24.72x | 5.03x | 12.74x | 2.89% | 15.8B | |
| 18.54x | 3.77x | 10.68x | 0.66% | 15.1B | |
| 11.08x | 2.69x | 8.08x | 4.67% | 14.76B | |
| 16.6x | 4.02x | 10.73x | 1.79% | 8.89B | |
| 65.83x | - | - | 0.44% | 5.46B | |
| Average | 22.66x | 5.55x | 12.51x | 1.69% | 29.46B | |
| Weighted average by Cap. | 25.00x | 7.95x | 15.92x | 1.55% |
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
- Stock Market
- Stocks
- CLVT Stock
- Valuation Clarivate Plc
Select your edition
All financial news and data tailored to specific country editions
