CLARIVATE PLC
NYSE:CLVT

Watchlist Manager
CLARIVATE PLC Logo
CLARIVATE PLC
NYSE:CLVT
Watchlist
Price: 2.67 USD 1.14% Market Closed
Market Cap: $1.8B

Relative Value

The Relative Value of one CLVT stock under the Base Case scenario is 2.13 USD. Compared to the current market price of 2.67 USD, CLARIVATE PLC is Overvalued by 20%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CLVT Relative Value
Base Case
2.13 USD
Overvaluation 20%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

CLVT Competitors Multiples
CLARIVATE PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
CLARIVATE PLC
NYSE:CLVT
1.7B USD 0.7 -8.5 6 29.3
UK
Relx PLC
LSE:REL
47B GBP 4.9 22.8 14.3 18
CA
Thomson Reuters Corp
TSX:TRI
62.2B CAD 6.1 30.5 15.1 21.7
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.5 26.9 40.2
IE
Experian PLC
LSE:EXPN
25.2B GBP 4.2 24.7 13.6 19.3
US
Verisk Analytics Inc
NASDAQ:VRSK
28.1B USD 9.2 31 17.4 21.5
US
Equifax Inc
NYSE:EFX
23.1B USD 3.8 34.9 14.8 24.2
CH
SGS SA
SIX:SGSN
17.6B CHF 2.6 26.5 13.2 19.3
US
Leidos Holdings Inc
NYSE:LDOS
21.9B USD 1.3 15.1 10.6 12.1
US
CoStar Group Inc
NASDAQ:CSGP
18.9B USD 5.8 2 702.3 95.7 -253.9
NL
Wolters Kluwer NV
AEX:WKL
15.3B EUR 2.5 11.6 9.2 12.1
P/S Multiple
Revenue Growth P/S to Growth
UK
CLARIVATE PLC
NYSE:CLVT
Average P/S: 4.6
0.7
1%
0.7
UK
Relx PLC
LSE:REL
4.9
8%
0.6
CA
Thomson Reuters Corp
TSX:TRI
6.1
8%
0.8
UK
I
IHS Markit Ltd
F:0M3
9.5
N/A N/A
IE
Experian PLC
LSE:EXPN
4.2
10%
0.4
US
Verisk Analytics Inc
NASDAQ:VRSK
9.2
7%
1.3
US
Equifax Inc
NYSE:EFX
3.8
10%
0.4
CH
SGS SA
SIX:SGSN
2.6
7%
0.4
US
Leidos Holdings Inc
NYSE:LDOS
1.3
4%
0.3
US
CoStar Group Inc
NASDAQ:CSGP
5.8
15%
0.4
NL
Wolters Kluwer NV
AEX:WKL
2.5
5%
0.5
P/E Multiple
Earnings Growth PEG
UK
CLARIVATE PLC
NYSE:CLVT
Average P/E: 293.6
Negative Multiple: -8.5
N/A N/A
UK
Relx PLC
LSE:REL
22.8
17%
1.3
CA
Thomson Reuters Corp
TSX:TRI
30.5
21%
1.5
UK
I
IHS Markit Ltd
F:0M3
36.5
N/A N/A
IE
Experian PLC
LSE:EXPN
24.7
21%
1.2
US
Verisk Analytics Inc
NASDAQ:VRSK
31
15%
2.1
US
Equifax Inc
NYSE:EFX
34.9
32%
1.1
CH
SGS SA
SIX:SGSN
26.5
12%
2.2
US
Leidos Holdings Inc
NYSE:LDOS
15.1
7%
2.2
US
CoStar Group Inc
NASDAQ:CSGP
2 702.3
418%
6.5
NL
Wolters Kluwer NV
AEX:WKL
11.6
8%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
CLARIVATE PLC
NYSE:CLVT
Average EV/EBITDA: 21.5
6
5%
1.2
UK
Relx PLC
LSE:REL
14.3
9%
1.6
CA
Thomson Reuters Corp
TSX:TRI
15.1
9%
1.7
UK
I
IHS Markit Ltd
F:0M3
26.9
N/A N/A
IE
Experian PLC
LSE:EXPN
13.6
10%
1.4
US
Verisk Analytics Inc
NASDAQ:VRSK
17.4
8%
2.2
US
Equifax Inc
NYSE:EFX
14.8
14%
1.1
CH
SGS SA
SIX:SGSN
13.2
10%
1.3
US
Leidos Holdings Inc
NYSE:LDOS
10.6
3%
3.5
US
CoStar Group Inc
NASDAQ:CSGP
95.7
91%
1.1
NL
Wolters Kluwer NV
AEX:WKL
9.2
6%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
CLARIVATE PLC
NYSE:CLVT
Average EV/EBIT: 21.8
29.3
24%
1.2
UK
Relx PLC
LSE:REL
18
12%
1.5
CA
Thomson Reuters Corp
TSX:TRI
21.7
13%
1.7
UK
I
IHS Markit Ltd
F:0M3
40.2
N/A N/A
IE
Experian PLC
LSE:EXPN
19.3
14%
1.4
US
Verisk Analytics Inc
NASDAQ:VRSK
21.5
10%
2.2
US
Equifax Inc
NYSE:EFX
24.2
22%
1.1
CH
SGS SA
SIX:SGSN
19.3
13%
1.5
US
Leidos Holdings Inc
NYSE:LDOS
12.1
5%
2.4
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -253.9 N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
12.1
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett