Valuation CCC Intelligent Solutions Holdings Inc.

Equities

Market Closed - Nasdaq Other stock markets 20:00:00 30/10/2025 GMT			5-day change	1st Jan Change
8.750 ^USD	-2.89%		+86.17%	+10.06%

06-02	CCC Intelligent Solutions Holdings Inc. Presents at 46th Annual William Blair Growth Stock Conference, Jun-02-2026 08:00 AM
05-19	CCC Intelligent Solutions Holdings Inc. Presents at J.P. Morgan 54th Annual Global Technology, Media and Communications Conference, May-19-2026 04:15 PM

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	6,876	5,400	6,861	7,337	5,104	2,735	-	-
Change	-	-21.46%	27.05%	6.94%	-30.44%	-46.41%	-	-
Enterprise Value (EV) ¹	7,482	5,859	7,441	7,707	6,271	3,815	3,528	3,253
Change	-	-21.7%	27.01%	3.58%	-18.64%	-39.17%	-7.51%	-7.79%
P/E ratio	-24.8x	145x	-75.9x	293x	-	34.5x	17x	-
PBR	3.71x	-	3.85x	3.69x	2.69x	1.55x	1.4x	1.47x
PEG	-	-1x	0x	-2x	-	-	0x	-
Capitalization / Revenue	9.99x	6.9x	7.92x	7.77x	4.83x	2.36x	2.17x	1.99x
EV / Revenue	10.9x	7.49x	8.59x	8.16x	5.93x	3.29x	2.79x	2.37x
EV / EBITDA	28.6x	19.2x	21.1x	19.4x	14.4x	7.84x	6.55x	5.38x
EV / EBIT	31.6x	21.2x	23.6x	21.8x	16.6x	8.97x	7.49x	6.02x
EV / FCF	-	-	38.2x	33.4x	24.6x	12.9x	10.3x	-
FCF Yield	-	-	2.62%	3%	4.06%	7.78%	9.66%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.46	0.06	-0.15	0.04	-	0.135	0.2733	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	688.3	782.4	866.4	944.8	1,057	1,160	1,263	1,372
EBITDA ¹	261.4	305.4	353.4	397.4	436	486.8	538.4	604.9
EBIT ¹	236.8	276.7	315.4	354.2	376.9	425.5	470.9	540.2
Net income ¹	-248.9	38.41	-92.48	26.14	0.412	81.14	165.5	-
Net Debt ¹	606.1	458.3	579.9	370.1	1,167	1,080	793.1	518.2
Reference price ²	11.390	8.700	11.390	11.730	7.950	4.660	4.660	4.660
Nbr of stocks (in thousands)	603,697	620,711	602,380	625,502	642,020	586,941	-	-
Announcement Date	01/03/22	01/03/23	28/02/24	25/02/25	24/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CCC INTELLIGENT SOLUTIONS HOLDINGS INC.	34.52x	3.29x	7.84x	-.--%	2.74B
APPLOVIN CORPORATION	34.59x	22.5x	26.71x	-.--%	187B
ADOBE INC.	13.76x	3.81x	7.99x	-.--%	102B
DATADOG, INC.	420.04x	18.11x	72.94x	-.--%	83.33B
ELECTRONIC ARTS INC.	36.29x	5.84x	16.28x	0.38%	50.9B
AUTODESK, INC.	27.12x	5.81x	14.1x	-.--%	48.55B
WORKDAY INC.	35.11x	3.14x	9.42x	-.--%	35.63B
ROPER TECHNOLOGIES, INC.	20.45x	4.93x	12.58x	1.02%	33.52B
PTC INC.	15.23x	6.16x	12.45x	-.--%	15.82B
GRAB HOLDINGS LIMITED	32.61x	2.09x	12.13x	-.--%	13.66B
Average	66.97x	7.57x	19.24x	0.14%	57.3B
Weighted average by Cap.	85.10x	12.39x	25.38x	0.09%