Valuation Clarivate Plc

Stocks

Market Closed - NYSE Other stock markets 21:00:02 20/07/2026 BST			5-day change	1st Jan Change
2.330 ^USD	-2.51%		+4.48%	-30.24%

07-06	Healthcare Stocks Decline as Investors Rotate Away from Safety -- Healthcare Roundup	DJ
07-06	Altaris, LLC entered into a definitive agreement to acquire Life Sciences & Healthcare Business from Clarivate Plc (NYSE : CLVT) for $600 million.	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	1,528	-	-
Change	-	-65.18%	9.33%	-41.3%	-38.78%	-30.85%	-	-
Enterprise Value (EV)	21,207	10,280	10,498	7,832	6,201	1,528	1,528	1,528
Change	-	-51.52%	2.12%	-25.39%	-20.82%	-75.37%	0%	0%
P/E	-48x	-1.4x	-6.3x	-5.29x	-11.1x	-21.7x	-120x	59.8x
PBR	1.35x	0.89x	1.03x	0.68x	0.44x	-	-	-
PEG	-	-0x	0.1x	0.2x	0.2x	0.3x	1.5x	-0x
Capitalization / Revenue	8.61x	2.11x	2.34x	1.41x	0.9x	0.7x	0.75x	0.72x
EV / Revenue	0x	0x	0x	0x	0x	0.7x	0.75x	0.72x
EV / EBITDA	0x	0x	0x	0x	0x	1.73x	1.8x	1.73x
EV / EBIT	0x	0x	0x	-0x	0x	9.56x	9.55x	8.64x
EV / FCF	0x	0x	0x	0x	0x	3.76x	-	-
FCF Yield	1.27%	5.45%	8.16%	9.91%	16.5%	26.6%	-	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.49	-5.97	-1.47	-0.96	-0.3	-0.11	-0.02	0.04
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,877	2,661	2,629	2,557	2,455	2,184	2,042	2,108
EBITDA ¹	800.4	1,113	1,117	1,060	1,002	881.7	848	880.8
EBIT ¹	262.6	402.2	408.9	-275.6	71.5	159.8	160	176.8
Net income ¹	-312	-4,036	-986.6	-668	-201.1	-70.5	-13.2	23.5
Net Debt	5,056	4,657	4,350	4,224	3,992	-	-	-
Reference price ²	23.520	8.340	9.260	5.080	3.340	2.390	2.390	2.390
Nbr of stocks (in thousands)	686,687	674,255	663,923	710,404	661,435	639,217	-	-
Announcement Date	10/03/22	01/03/23	27/02/24	19/02/25	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.($)
CLARIVATE PLC	-21.73x	-	-	-.--%	1.53B
S&P GLOBAL, INC.	27.37x	9.22x	17.64x	0.87%	133B
MSCI, INC.	31.02x	14.69x	23.6x	1.31%	45.77B
THOMSON REUTERS CORPORATION	24.1x	5.44x	13.6x	2.67%	41.93B
EQUIFAX INC.	25.14x	3.84x	12.16x	1.22%	21.09B
COMPUTERSHARE LIMITED	25.15x	5.13x	13.01x	2.84%	16.1B
WOLTERS KLUWER N.V.	11.81x	2.82x	8.49x	4.36%	15.83B
TRANSUNION	18.92x	3.83x	10.85x	0.64%	15.4B
FACTSET RESEARCH SYSTEMS, INC.	17.14x	4.14x	11.08x	1.74%	9.18B
CHINA SOUTHERN POWER GRID TECHNOLOGY CO.,LTD	38.27x	-	-	0.76%	3.18B
Average	19.72x	6.14x	13.80x	1.64%	30.34B
Weighted average by Cap.	25.51x	8.15x	16.31x	1.51%