Company Valuation: Claritev Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,828 735 935.3 239 706.5 577.4 - -
Change - -74.01% 27.25% -74.44% 195.58% -18.27% - -
Enterprise Value (EV) 1 2,828 735 935.3 239 706.5 5,125 5,105 5,030
Change - -74.01% 27.25% -74.44% 195.58% 625.49% -0.39% -1.47%
P/E 27.7x -1.28x -10.3x -0.15x -2.47x -2.32x -2.57x -2.82x
PBR - - - - - - - -
PEG - 0x 0.1x -0x 0x 0.2x 0.26x 0.32x
Capitalization / Revenue 2.53x 0.68x 0.97x 0.26x 0.73x 0.57x 0.55x 0.52x
EV / Revenue 2.53x 0.68x 0.97x 0.26x 0.73x 5.05x 4.84x 4.54x
EV / EBITDA 3.37x 0.96x 1.51x 0.41x 1.17x 8.36x 8x 7.47x
EV / EBIT 7.32x 2.45x 5.77x -0.17x 24.6x 67.8x 43.9x 31.6x
EV / FCF - - - - - 641x - 70.9x
FCF Yield - - - - - 0.16% - 1.41%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 6.4 -36 -5.6 -101.9 -17.3 -14.7 -13.25 -12.07
Distribution rate - - - - - - - -
Net sales 1 1,118 1,080 961.5 930.6 965.4 1,015 1,054 1,107
EBITDA 1 838.3 768.7 618 576.7 602.6 612.9 638.3 673.8
EBIT 1 386.1 299.5 162 -1,390 28.76 75.58 116.2 159.1
Net income 1 - - - -1,646 -284.3 -248.9 -231.5 -213
Net Debt 1 - - - - - 4,548 4,528 4,453
Reference price 2 177.20 46.00 57.60 14.78 42.75 34.07 34.07 34.07
Nbr of stocks (in thousands) 15,957 15,978 16,237 16,171 16,526 16,947 - -
Announcement Date 17/02/22 28/02/23 29/02/24 25/02/25 23/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-2.32x5.05x8.36x-.--% 577M
-65.75x18.52x46.77x-.--% 47.14B
32.03x2.39x20.56x1.48% 3.5B
90.82x12.18x18.99x0.29% 3.26B
30.48x4.05x16.26x0.59% 1.41B
Average 17.05x 8.44x 22.19x 0.47% 11.18B
Weighted average by Cap. -47.42x 16.64x 42.34x 0.12%

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