Clearwater Analytics Holdings, Inc. (CWAN) DCF Valuation
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Clearwater Analytics Holdings, Inc. (CWAN) Bundle
Streamline your analysis and improve precision with our (CWAN) DCF Calculator! Utilizing real data from Clearwater Analytics Holdings, Inc. and customizable assumptions, this tool enables you to forecast, assess, and evaluate (CWAN) just like a seasoned investor.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 168.0 | 203.2 | 252.0 | 303.4 | 368.2 | 448.0 | 545.1 | 663.3 | 807.0 | 982.0 |
| Revenue Growth, % | 0 | 20.96 | 24.01 | 20.4 | 21.34 | 21.68 | 21.68 | 21.68 | 21.68 | 21.68 |
| EBITDA | 27.7 | -18.1 | 32.0 | 5.1 | -12.9 | 16.5 | 20.1 | 24.4 | 29.7 | 36.2 |
| EBITDA, % | 16.5 | -8.93 | 12.68 | 1.69 | -3.51 | 3.68 | 3.68 | 3.68 | 3.68 | 3.68 |
| Depreciation | 2.0 | 2.3 | 3.0 | 11.1 | 9.9 | 8.8 | 10.7 | 13.1 | 15.9 | 19.4 |
| Depreciation, % | 1.2 | 1.12 | 1.19 | 3.65 | 2.7 | 1.97 | 1.97 | 1.97 | 1.97 | 1.97 |
| EBIT | 25.7 | -20.4 | 29.0 | -6.0 | -22.9 | 7.7 | 9.3 | 11.4 | 13.8 | 16.8 |
| EBIT, % | 15.3 | -10.05 | 11.49 | -1.97 | -6.21 | 1.71 | 1.71 | 1.71 | 1.71 | 1.71 |
| Total Cash | 20.3 | 61.1 | 254.6 | 255.6 | 296.2 | 274.9 | 334.5 | 407.0 | 495.2 | 602.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 26.6 | 32.9 | 50.2 | 79.2 | 100.9 | 94.5 | 114.9 | 139.9 | 170.2 | 207.1 |
| Account Receivables, % | 15.81 | 16.18 | 19.91 | 26.11 | 27.42 | 21.09 | 21.09 | 21.09 | 21.09 | 21.09 |
| Inventories | 5.1 | 7.0 | 15.3 | .0 | .0 | 11.2 | 13.7 | 16.6 | 20.3 | 24.6 |
| Inventories, % | 3.01 | 3.47 | 6.07 | 0 | 0 | 2.51 | 2.51 | 2.51 | 2.51 | 2.51 |
| Accounts Payable | 1.1 | 1.3 | 1.4 | 3.1 | 3.1 | 3.4 | 4.1 | 5.0 | 6.1 | 7.4 |
| Accounts Payable, % | 0.67857 | 0.65938 | 0.56186 | 1.02 | 0.83169 | 0.7501 | 0.7501 | 0.7501 | 0.7501 | 0.7501 |
| Capital Expenditure | -3.4 | -3.8 | -5.0 | -7.8 | -5.6 | -8.9 | -10.9 | -13.2 | -16.1 | -19.6 |
| Capital Expenditure, % | -2.01 | -1.87 | -1.99 | -2.56 | -1.53 | -1.99 | -1.99 | -1.99 | -1.99 | -1.99 |
| Tax Rate, % | 5.42 | 5.42 | 5.42 | 5.42 | 5.42 | 5.42 | 5.42 | 5.42 | 5.42 | 5.42 |
| EBITAT | 25.5 | -20.8 | 30.8 | -7.5 | -21.6 | 7.6 | 9.2 | 11.2 | 13.6 | 16.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -6.4 | -30.5 | 3.3 | -16.2 | -39.1 | 3.0 | -13.1 | -15.9 | -19.4 | -23.6 |
| WACC, % | 7.26 | 7.26 | 7.26 | 7.26 | 7.26 | 7.26 | 7.26 | 7.26 | 7.26 | 7.26 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -52.7 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -25 | |||||||||
| Terminal Value | -752 | |||||||||
| Present Terminal Value | -530 | |||||||||
| Enterprise Value | -582 | |||||||||
| Net Debt | -150 | |||||||||
| Equity Value | -433 | |||||||||
| Diluted Shares Outstanding, MM | 200 | |||||||||
| Equity Value Per Share | -2.17 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled financial data for Clearwater Analytics Holdings, Inc. (CWAN).
- Actual Market Data: Historical performance metrics and forward-looking projections (highlighted in the yellow cells).
- Forecasting Flexibility: Adjust key assumptions such as revenue growth, EBITDA margin, and WACC.
- Instant Calculations: Quickly observe how your inputs influence Clearwater Analytics' valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Interface: Organized for clarity and ease of navigation, complete with step-by-step guidance.
Key Features
- Comprehensive Data Access: Clearwater Analytics’ extensive historical financial records and pre-populated forecasts.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Insights: Monitor Clearwater Analytics’ intrinsic value updating instantly.
- Intuitive Visualizations: User-friendly dashboard charts present valuation outcomes and essential metrics.
- Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.
How It Works
- 1. Open the Template: Download and open the Excel file containing Clearwater Analytics Holdings, Inc. (CWAN) preloaded data.
- 2. Edit Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
- 4. Test Scenarios: Evaluate various forecasts to explore different valuation outcomes.
- 5. Use with Confidence: Share professional valuation insights to bolster your decision-making.
Why Choose This Calculator for Clearwater Analytics Holdings, Inc. (CWAN)?
- Accurate Data: Up-to-date Clearwater financials guarantee trustworthy valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you from starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the field.
- User-Friendly: Easy-to-navigate design and clear instructions make it accessible for all users.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for analyzing Clearwater Analytics Holdings, Inc. (CWAN).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Deliver precise valuation insights to clients regarding Clearwater Analytics Holdings, Inc. (CWAN).
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Tech Enthusiasts: Gain insights into how companies like Clearwater Analytics Holdings, Inc. (CWAN) are assessed in the financial markets.
What the Template Contains
- Pre-Filled DCF Model: Clearwater Analytics’ financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Clearwater Analytics’ profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and results.