|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.140 USD | -10.83% |
|
+1.26% | -39.67% |
| 05:34pm | Clarivate Names Michael Easton as CFO | MT |
| 05:30pm | Owens Corning Appoints Jonathan Collins as Chief Financial Officer | MT |
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 | 1,534 | - | - |
| Change | - | -65.18% | 9.33% | -41.3% | -38.78% | -30.56% | - | - |
| Enterprise Value (EV) | 21,207 | 10,280 | 10,498 | 7,832 | 6,201 | 1,534 | 1,534 | 1,534 |
| Change | - | -51.52% | 2.12% | -25.39% | -20.82% | -75.26% | 0% | 0% |
| P/E | -48x | -1.4x | -6.3x | -5.29x | -11.1x | -21.8x | -120x | 60x |
| 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 | 0.73x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.7x | 0.75x | 0.73x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 1.74x | 1.81x | 1.74x |
| EV / EBIT | 0x | 0x | 0x | -0x | 0x | 9.6x | 9.59x | 8.68x |
| EV / FCF | 0x | 0x | 0x | 0x | 0x | 3.78x | - | - |
| FCF Yield | 1.27% | 5.45% | 8.16% | 9.91% | 16.5% | 26.5% | - | - |
| 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 | 2.400 | 2.400 | 2.400 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -21.82x | - | - | -.--% | 1.53B | |
| 26.39x | 9.05x | 16.69x | 0.92% | 126B | |
| 25.89x | 5.83x | 14.57x | 2.49% | 45.06B | |
| 29.33x | 13.65x | 22.2x | 1.41% | 42.12B | |
| 27.92x | 3.97x | 12.57x | 1.2% | 21.97B | |
| 13.74x | 3.17x | 9.54x | 3.75% | 18.25B | |
| 25.56x | 5.22x | 13.22x | 2.8% | 16.36B | |
| 19.71x | 3.94x | 11.25x | 0.6% | 16.06B | |
| 18.84x | 4.54x | 12.16x | 1.59% | 10.1B | |
| 41.81x | - | - | 0.7% | 3.48B | |
| Average | 20.74x | 6.17x | 14.02x | 1.54% | 30.05B | |
| Weighted average by Cap. | 25.35x | 7.83x | 15.76x | 1.52% |
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
