|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.940 USD | -1.52% |
|
-9.77% | -41.92% |
| 30/07 | Tranche Update on Clarivate Plc's Equity Buyback Plan announced on December 16, 2024. | CI |
| 29/07 | Clarivate Names Michael Easton as CFO | 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 | 1,260 | - | - |
| Change | - | -65.18% | 9.33% | -41.3% | -38.78% | -42.96% | - | - |
| Enterprise Value (EV) | 21,207 | 10,280 | 10,498 | 7,832 | 6,201 | 1,260 | 1,260 | 1,260 |
| Change | - | -51.52% | 2.12% | -25.39% | -20.82% | -79.68% | 0% | 0% |
| P/E | -48x | -1.4x | -6.3x | -5.29x | -11.1x | -3.72x | -49.3x | 98.5x |
| PBR | 1.35x | 0.89x | 1.03x | 0.68x | 0.44x | - | - | - |
| PEG | - | -0x | 0.1x | 0.2x | 0.2x | -0x | 0.5x | -1x |
| Capitalization / Revenue | 8.61x | 2.11x | 2.34x | 1.41x | 0.9x | 0.58x | 0.62x | 0.6x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.58x | 0.62x | 0.6x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 1.34x | 1.39x | 1.34x |
| EV / EBIT | 0x | 0x | 0x | -0x | 0x | -13.1x | 8.32x | 7.5x |
| EV / FCF | 0x | 0x | 0x | 0x | 0x | 3.1x | - | - |
| FCF Yield | 1.27% | 5.45% | 8.16% | 9.91% | 16.5% | 32.2% | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.49 | -5.97 | -1.47 | -0.96 | -0.3 | -0.53 | -0.04 | 0.02 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,877 | 2,661 | 2,629 | 2,557 | 2,455 | 2,170 | 2,028 | 2,093 |
| EBITDA 1 | 800.4 | 1,113 | 1,117 | 1,060 | 1,002 | 939.6 | 906.2 | 942.1 |
| EBIT 1 | 262.6 | 402.2 | 408.9 | -275.6 | 71.5 | -95.9 | 151.4 | 168 |
| Net income 1 | -312 | -4,036 | -986.6 | -668 | -201.1 | -342.1 | -24.2 | 13.1 |
| 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 | 1.970 | 1.970 | 1.970 |
| Nbr of stocks (in thousands) | 6,86,687 | 6,74,255 | 6,63,923 | 7,10,404 | 6,61,435 | 6,39,664 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -3.72x | - | - | -.--% | 126.01Cr | |
| 25.71x | 9.24x | 17.51x | 0.95% | 12TCr | |
| 27.32x | 6.13x | 15.31x | 2.36% | 4.75TCr | |
| 28.93x | 13.49x | 21.93x | 1.42% | 4.15TCr | |
| 26.44x | 3.79x | 11.99x | 1.26% | 2.08TCr | |
| 13.69x | 3.16x | 9.51x | 3.76% | 1.84TCr | |
| 27.1x | 5.52x | 13.99x | 2.64% | 1.73TCr | |
| 19.2x | 3.87x | 10.98x | 0.62% | 1.57TCr | |
| 18.22x | 4.4x | 11.79x | 1.64% | 976.24Cr | |
| 47.42x | - | - | 0.61% | 395.33Cr | |
| Average | 23.03x | 6.20x | 14.13x | 1.53% | 2.98TCr | |
| Weighted average by Cap. | 25.38x | 7.90x | 16.13x | 1.53% |
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
