Company Valuation: Claritev Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,828 735 935.3 239 706.5 387.2 - -
Change - -74.01% 27.25% -74.44% 195.58% -45.2% - -
Enterprise Value (EV) 1 2,828 735 935.3 239 706.5 4,935 4,915 4,840
Change - -74.01% 27.25% -74.44% 195.58% 598.56% -0.41% -1.53%
P/E 27.7x -1.28x -10.3x -0.15x -2.47x -1.43x -1.64x -1.74x
PBR - - - - - - - -
PEG - 0x 0.1x -0x 0x 0.18x 0.1x 0.29x
Capitalization / Revenue 2.53x 0.68x 0.97x 0.26x 0.73x 0.39x 0.37x 0.36x
EV / Revenue 2.53x 0.68x 0.97x 0.26x 0.73x 4.97x 4.73x 4.48x
EV / EBITDA 3.37x 0.96x 1.51x 0.41x 1.17x 8.12x 7.79x 7.31x
EV / EBIT 7.32x 2.45x 5.77x -0.17x 24.6x 93.9x 52x 40.1x
EV / FCF - - - - - 617x - 68.2x
FCF Yield - - - - - 0.16% - 1.47%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 6.4 -36 -5.6 -101.9 -17.3 -15.93 -13.87 -13.05
Distribution rate - - - - - - - -
Net sales 1 1,118 1,080 961.5 930.6 965.4 993.4 1,038 1,079
EBITDA 1 838.3 768.7 618 576.7 602.6 607.7 630.8 661.8
EBIT 1 386.1 299.5 162 -1,390 28.76 52.57 94.48 120.7
Net income 1 - - - -1,646 -284.3 -269.6 -241.5 -228.8
Net Debt 1 - - - - - 4,548 4,528 4,453
Reference price 2 177.20 46.00 57.60 14.78 42.75 22.71 22.71 22.71
Nbr of stocks (in thousands) 15,957 15,978 16,237 16,171 16,526 17,048 - -
Announcement Date 17/02/22 28/02/23 29/02/24 25/02/25 23/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-1.48x4.98x8.15x-.--% 402M
-88.19x18.79x46.72x-.--% 48.25B
28.38x2.11x18.17x1.67% 3.09B
85.93x11.06x17.24x0.3% 2.93B
-77.7x - - 0.1% 1.32B
28.76x3.8x15.41x0.62% 1.31B
Average -4.05x 8.15x 21.14x 0.45% 9.55B
Weighted average by Cap. -69.46x 17.02x 42.59x 0.12%

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

  1. Stock Market
  2. Stocks
  3. CTEV Stock
  4. Valuation Claritev Corporation