Valuation Clarivate Plc

Stocks

Market Closed - NYSE Other stock markets 00:00:02 23/07/2026 +04			After hours 04:00:00
1.990 ^USD	-11.56%		1.995	+0.25%

07-07	Healthcare Stocks Decline as Investors Rotate Away from Safety -- Healthcare Roundup	DJ
07-06	Altaris, LLC entered into a definitive agreement to acquire Life Sciences & Healthcare Business from Clarivate Plc (NYSE : CLVT) for $600 million.	CI

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	1,272	-	-
Change	-	-65.18%	9.33%	-41.3%	-38.78%	-42.42%	-	-
Enterprise Value (EV)	21,207	10,280	10,498	7,832	6,201	1,272	1,272	1,272
Change	-	-51.52%	2.12%	-25.39%	-20.82%	-79.49%	0%	0%
P/E	-48x	-1.4x	-6.3x	-5.29x	-11.1x	-18.1x	-99.5x	49.8x
PBR	1.35x	0.89x	1.03x	0.68x	0.44x	-	-	-
PEG	-	-0x	0.1x	0.2x	0.2x	0.3x	1.2x	-0x
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	1.44x	1.5x	1.44x
EV / EBIT	0x	0x	0x	-0x	0x	7.96x	7.95x	7.19x
EV / FCF	0x	0x	0x	0x	0x	3.13x	-	-
FCF Yield	1.27%	5.45%	8.16%	9.91%	16.5%	31.9%	-	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.49	-5.97	-1.47	-0.96	-0.3	-0.11	-0.02	0.04
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,877	2,661	2,629	2,557	2,455	2,184	2,042	2,108
EBITDA ¹	800.4	1,113	1,117	1,060	1,002	881.7	848	880.8
EBIT ¹	262.6	402.2	408.9	-275.6	71.5	159.8	160	176.8
Net income ¹	-312	-4,036	-986.6	-668	-201.1	-70.5	-13.2	23.5
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	1.990	1.990	1.990
Nbr of stocks (in thousands)	686,687	674,255	663,923	710,404	661,435	639,217	-	-
Announcement Date	10/03/22	01/03/23	27/02/24	19/02/25	24/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CLARIVATE PLC	-20.45x	-	-	-.--%	1.44B
S&P GLOBAL, INC.	26.29x	8.79x	16.82x	0.91%	128B
MSCI, INC.	27.63x	13.35x	21.52x	1.47%	40.89B
THOMSON REUTERS CORPORATION	22.74x	5.15x	12.88x	2.83%	39.59B
EQUIFAX INC.	24.88x	3.77x	11.92x	1.22%	20.6B
COMPUTERSHARE LIMITED	25.16x	5.14x	13.01x	2.84%	16.1B
WOLTERS KLUWER N.V.	11.47x	2.75x	8.27x	4.49%	15.26B
TRANSUNION	18.02x	3.69x	10.44x	0.68%	14.66B
FACTSET RESEARCH SYSTEMS, INC.	16.39x	4.01x	10.73x	1.82%	8.78B
CHINA SOUTHERN POWER GRID TECHNOLOGY CO.,LTD	43.49x	-	-	0.67%	3.62B
Average	19.56x	5.83x	13.20x	1.69%	28.86B
Weighted average by Cap.	24.30x	7.63x	15.40x	1.58%