Clearwater Analytics Holdings Inc (CWAN) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Clearwater Analytics Holdings Inc (US:CWAN), trading at 24.55. In 2025, Clearwater Analytics Holdings Inc generated $731.37 Million in revenue and $164.34 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Clearwater Analytics Holdings Inc is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 24.55
- Recent Revenue (2025): $731.37 Million
- Free Cash Flow (2025): $164.34 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.