Clearwater Analytics Holdings Inc (CWAN) fair value: what the stock is really worth
As of Jul 2, 2026: fair value of Clearwater Analytics Holdings Inc $9.58, price $24.56, upside -61.0%, quality 38 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Clearwater Analytics Holdings Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
57‑month range $12.04 – $32.79 · fair‑value band $4.81 – $19.51 · the $24.56 price screens above the $9.58 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow Clearwater Analytics Holdings in your weekly email
Every Wednesday you see whether Clearwater Analytics Holdings is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Clearwater Analytics Holdings, Inc. develops and provides a Software-as-a-Service (SaaS) solution for automated investment data aggregation, reconciliation, accounting, and reporting services in the United States and internationally.
Show more
Clearwater Analytics Holdings, Inc. develops and provides a Software-as-a-Service (SaaS) solution for automated investment data aggregation, reconciliation, accounting, and reporting services in the United States and internationally. It offers portfolio management, order and execution management systems (OEMS), investment accounting, reconciliation, regulatory reporting, performance measurement, compliance monitoring, and risk analytics. The company offers a single instance, multi-tenant technology platform that automates data aggregation, reconciliation, validation, and trade management. It serves insurers, asset managers, hedge funds, banks, corporations, and government entities. The company was founded in 2004 and is headquartered in Boise, Idaho.
Stock analysis
Clearwater Analytics Holdings Inc (CWAN) currently trades at $24.56, while our model-based Fair Value estimate is $9.58, 61.0% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of $10.90 per share, and 0 of the 11 models we run sit above the $24.56 price.
Bear case: the Multiples group reads lowest at $2.28, and 11 of the 11 models stay below the price. Evidence for this calculation is medium.
Scenario range: $4.81 (bear) to $19.51 (bull), the price of $24.56 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 38/100 (below-average quality), in the Technology sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Clearwater Analytics Holdings Inc reported revenue of $731M in FY2025 versus $252M in FY2021, a compound +30.5%/yr. Reported net income was −$38.8M in FY2025.
Key figures
Market cap $7.3B · P/S ratio 8.88 · EPS (TTM) $−0.1800 · Net margin −5.3% · Return on equity −3.1% · Return on assets (EBIT) 1.4% · Operating margin 4.1% · Revenue (TTM) $826M.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 47 out of 100 (low confidence).
What moves the price
The share trades at its 52-week high and 55% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at −8% fair-value upside, at −61%, CWAN screens richer than that median.
Fair Value models
Bear $4.81Fair Value $9.58Bull $19.51
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.67/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+61.9%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+34.1%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+29.2%
Start year 2020 (pandemic)
Revenue growth 6 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+27.8%
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
−10.0% (2020) → −1.1% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes less growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+21.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+17.7%
Yearly sales growth analysts expect, extended to five years.
After inflation (USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about +19.1% a year for the price and +14.9% for the forecasts.
Compare Clearwater Analytics Holdings Inc with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Software - Application · 636 stocks
Beats the industry median on 1/12 measures
Overall it trails its industry peers.
Valuation
Quality Score38 · Bottom 25%
Fair Value upside−61.0% · Bottom 25%
Profitability
Return on assets−0.1% · Below median
Net margin (TTM)−5.8% · Below median
Operating margin (TTM)4.1% · Below median
Growth and dividend
Revenue growth74.4% · Top 25%
Balance sheet
Debt / equity0.40× · Highest 25%
Valuation Multiplesvs Software - Application median · lower = cheaper
P/B3.63× · Pricier than median
P/S (TTM)8.88× · Priciest 25%
P/FCF44.6× · Priciest 25%
EV/EBITDA73.8× · Priciest 25%
PEG1.78× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 27
FUTURE (revenue growth)100· sector 44
PAST (return on equity)0· sector 19
HEALTH (low debt)80· sector 97
DIVIDEND (yield)0· sector 30
VALUE 0: the price sits above our fair-value range.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is Clearwater Analytics Holdings Inc (CWAN) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of $9.58 versus the last price from Jul 2, 2026 of $24.56, about −61% upside (overvalued).
What is the fair value of CWAN?
Our model-based fair value for Clearwater Analytics Holdings Inc is $9.58 (as of Sep 24, 2026), built from audited fundamentals. Last price (from Jul 2, 2026): $24.56.
What is the quality score of CWAN?
Clearwater Analytics Holdings Inc has a Quality Score of 38/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Clearwater Analytics Holdings Inc (CWAN)?
Our model-based price target is the fair value of $9.58 (as of Sep 24, 2026) from 11 valuation models. Cautious scenario $4.81, optimistic scenario $19.51. It is a calculation from audited fundamentals, not an analyst target.
What is the Clearwater Analytics Holdings Inc stock forecast for 2026?
Our models put fair value at $9.58, about −61% upside versus the last price from Jul 2, 2026 of $24.56 (overvalued). Cautious scenario $4.81, optimistic scenario $19.51. The calculation is refreshed regularly with new filings.
What is the revenue of Clearwater Analytics Holdings Inc (CWAN)?
Clearwater Analytics Holdings Inc reported trailing-twelve-month revenue of about $826M (latest available figure, as of Sep 24, 2026).
What growth is priced into Clearwater Analytics Holdings Inc (CWAN)?
For today's price to be fair in a discounted-cash-flow model, Clearwater Analytics Holdings Inc would have to grow free cash flow by +21.9 % per year for five years (discount rate 8.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +29.2 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of CWAN use?
Our models discount Clearwater Analytics Holdings Inc at 8.8 %: a base by market capitalisation (mid), damped by beta 0.60, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Clearwater Analytics Holdings Inc that is +21.9 % per year a year over ten years, using the same discount rate (8.8 %) and the same formula as our fair value.
How much growth has Clearwater Analytics Holdings Inc (CWAN) delivered so far?
Over the past 5 years revenue at Clearwater Analytics Holdings Inc grew +29.2 % a year. The price currently implies +21.9 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Clearwater Analytics Holdings Inc (CWAN) growing?
The median revenue growth in the sector is +10.0 % a year. That is the yardstick for the growth priced into Clearwater Analytics Holdings Inc (+21.9 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Clearwater Analytics Holdings Inc (CWAN)?
The free-cash-flow yield on the price is 2.47 %: that much free cash flow Clearwater Analytics Holdings Inc produces per unit of market value. When it exceeds the discount rate of our models (8.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Clearwater Analytics Holdings Inc (CWAN)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Clearwater Analytics Holdings Inc it is $9.58 per share (as of Sep 24, 2026), against a price of $24.56. It is the blended result of 11 valuation models (cash flow, earnings, asset, dividend).
Is Clearwater Analytics Holdings Inc stock overvalued or undervalued in 2026?
As of Sep 24, 2026, CWAN trades above its calculated fair value: price $24.56, fair value $9.58, a gap of about −61% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of CWAN?
No. The price is what the market pays today ($24.56); the fair value is what the company's own numbers justify ($9.58). For Clearwater Analytics Holdings Inc the two are $14.98 per share apart. That gap is exactly why we show both numbers side by side.
How much is Clearwater Analytics Holdings Inc worth?
The market values Clearwater Analytics Holdings Inc at about $7.3B (market capitalisation, as of Sep 24, 2026). Per share that is $24.56; our models calculate a fair value of $9.58 per share.
What do the bullish and bearish scenarios say about CWAN?
Our models span a range for Clearwater Analytics Holdings Inc: cautious scenario $4.81, base $9.58, optimistic $19.51 per share (as of Sep 24, 2026, price $24.56). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the PEG ratio of CWAN?
The PEG ratio of Clearwater Analytics Holdings Inc is 1.78 (P/E divided by earnings growth, as of Sep 24, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Clearwater Analytics Holdings Inc (CWAN)?
Balance-sheet figures for Clearwater Analytics Holdings Inc (as of Sep 24, 2026): return on equity −3.1%, debt of 0.40 per unit of equity. They feed the Quality Score of 38/100, which measures business quality independently of the share price.
How far is CWAN from its 52-week high?
Clearwater Analytics Holdings Inc trades at $24.56, at its 52-week high of $24.56 and 55% above the low of $15.89 (as of Jul 2, 2026). Distance from the high says nothing about value: that is what the fair value of $9.58 is for.
Which stocks are comparable to Clearwater Analytics Holdings Inc?
From the same area (Technology) we also value SAP SE, Salesforce, Inc, Shopify Inc, ServiceNow, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Clearwater Analytics Holdings Inc stock attractive at the current price?
The data as of Sep 24, 2026: price $24.56, calculated fair value $9.58 (−61%), Quality Score 38/100, from 11 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of CWAN calculated?
We run Clearwater Analytics Holdings Inc through 11 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $9.58, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. Clearwater Analytics Holdings Inc itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Clearwater Analytics Holdings Inc (CWAN)?
The latest price we hold is from Jul 2, 2026 and stands at $24.56. Our model-based fair value is $9.58, about −61% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Clearwater Analytics Holdings Inc right now?
The price sits above even our optimistic bull case ($19.51). The favourable scenario is already priced in. Weak quality (38/100) and above fair value at the same time, the margin of safety is missing on both counts. The model range is unusually wide ($4.81 to $19.51). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Key figures of Clearwater Analytics Holdings Inc
How large is the market capitalisation of Clearwater Analytics Holdings Inc (CWAN)?
The market capitalisation of Clearwater Analytics Holdings Inc is $7.3B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Clearwater Analytics Holdings Inc (CWAN)?
The price-to-sales ratio of Clearwater Analytics Holdings Inc is 8.88 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Clearwater Analytics Holdings Inc (CWAN)?
Earnings per share at Clearwater Analytics Holdings Inc are $−0.1800. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Clearwater Analytics Holdings Inc (CWAN)?
The net margin of Clearwater Analytics Holdings Inc is −5.3% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Clearwater Analytics Holdings Inc (CWAN)?
The return on equity (ROE) of Clearwater Analytics Holdings Inc is −3.1% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Clearwater Analytics Holdings Inc (CWAN)?
On an EBIT basis the return on assets of Clearwater Analytics Holdings Inc is 1.4% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Clearwater Analytics Holdings Inc (CWAN)?
The operating margin of Clearwater Analytics Holdings Inc is 4.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Clearwater Analytics Holdings Inc (CWAN)?
Revenue at Clearwater Analytics Holdings Inc is growing +74.4% versus a year earlier (3y avg +34.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Clearwater Analytics Holdings Inc (CWAN)?
Earnings per share at Clearwater Analytics Holdings Inc are growing +203% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Clearwater Analytics Holdings Inc (CWAN) carry?
The net debt of Clearwater Analytics Holdings Inc is $792M (fiscal year 2025, ≈ 4.8 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Clearwater Analytics Holdings Inc in the live analysis
One click puts Clearwater Analytics Holdings Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Some data
Sep 24, 2026