US · CLVT
Clarivate Plc
- Sector
- Technology · Information Technology Services
- Headquarters
- London EC3A 8BE
- Website
- clarivate.com
Price · as of 2025-12-31
$2.79
Market cap 1.52B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $24.82 | +789.61% |
| Intrinsic Value(DCF) | $1.36 | -51.25% |
| Graham-Dodd Method(GD) | $3.37 | +20.86% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | $11.01 | $34.92 | $0.21 | $0.00 | $0.00 |
| 2019 | $22.20 | $41.72 | $0.08 | $0.00 | $0.00 |
| 2020 | $23.92 | $34.73 | $4.50 | $2.89 | $0.00 |
| 2021 | $14.30 | $35.51 | $0.00 | $3.78 | $0.00 |
| 2022 | $10.00 | $20.12 | $0.02 | $0.00 | $0.00 |
| 2023 | $7.08 | $23.18 | $0.02 | $0.00 | $0.00 |
| 2024 | $4.36 | $23.49 | $0.00 | $0.00 | $0.00 |
| 2025 | $2.31 | $24.82 | $0.73 | $3.37 | $0.00 |
AI valuation
Our deep-learning model estimates Clarivate Plc's (CLVT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $24.82
- Current price
- $2.79
- AI upside
- +789.61%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$1.36
-51.25% upside
Graham-Dodd
$3.37
+20.86% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CLVT | Clarivate Plc | $2.79 | 1.52B | +790% | -51% | +21% | — | — | 0.32 | 0.63 | 6.88 | — | -0.33 | 66.05% | 2.91% | -8.19% | 0.00% | 0.78% | 0.00% | 0.92 | 0.27 | 0.84 | 0.73 | 5.01 | -6875.00% | -397.00% | 218.00% | 23.49% | 0.40 | 3.96% | 0.00% | — | 23.90% | 79.80 | 15.62 | 2.32 | -0.59 |
| AI | C3.ai, Inc. | $7.95 | 1.09B | +319% | +49% | — | — | -11.76 | 4.05 | 8.72 | -8.52 | — | 4.05 | 60.62% | -83.39% | -74.21% | -33.73% | -286.31% | -27.97% | 0.01 | — | 6.86 | 6.67 | 0.51 | -427.00% | 2527.00% | -5082.00% | -1.31% | -0.31 | -39.22% | 0.00% | 0.00% | 0.00% | -8.19 | -59.75 | 6.83 | 9.21 |
| ASGN | ASGN Incorporated | $42.90 | 1.88B | +107% | -62% | — | -68% | 15.67 | 0.99 | 0.45 | 8.28 | — | -2.24 | 27.24% | 6.45% | 2.85% | 6.34% | 6.47% | 3.19% | 0.65 | 3.79 | — | — | 3.10 | -3211.00% | -291.00% | -2100.00% | 16.20% | — | 10.40% | 0.00% | 0.00% | 0.00% | 11.08 | 9.88 | 0.71 | 1.91 |
| BBAI | BigBear.ai Holdings, Inc. | $3.96 | 1.47B | +515% | -66% | — | — | -2.64 | -210.08 | 4.93 | -3.39 | -1.21 | -3.23 | 28.58% | -84.32% | -186.78% | 831.95% | -137.96% | -108.72% | -39.42 | -5.20 | 0.46 | 0.44 | -0.37 | 21750.00% | 198.00% | 12240.00% | -6.31% | -0.19 | -50.95% | 0.00% | 0.00% | 9.20% | -6.57 | -17.80 | 5.54 | -2.18 |
| CNXC | Concentrix Corporation | $32.80 | 2.04B | +77% | +25% | — | — | -1.97 | 0.92 | 0.26 | -28.24 | — | -0.87 | 34.96% | 6.20% | -13.02% | -37.70% | 7.50% | -11.24% | 1.69 | 2.10 | 1.40 | 1.06 | -17.83 | -64879.00% | 215.00% | 3353.00% | 22.75% | 0.37 | 7.04% | 3.56% | -7.00% | 45.11% | 11.20 | 11.93 | 0.69 | 1.36 |
| DXC | DXC Technology Company | $12.59 | 2.19B | +410% | -24% | +104% | -56% | 7.19 | 0.88 | 0.22 | 2.54 | 2.02 | 2.68 | 24.09% | 5.42% | 3.02% | 13.11% | 7.06% | 2.93% | 1.41 | 2.63 | 1.22 | 1.08 | 1.25 | 35652.00% | -582.00% | -1384.00% | 28.87% | 0.32 | 13.22% | 0.00% | 0.00% | 31.85% | 8.02 | 6.81 | 0.43 | 1.05 |
| FORTY | Formula Systems (1985) Lt… | $115.83 | 1.78B | -9% | -53% | — | -41% | 7.09 | 2.02 | 0.50 | 3.88 | 30.10 | -2.68 | 24.81% | 9.81% | 2.89% | 29.70% | 26.61% | 6.65% | 1.01 | 12.22 | 1.30 | 1.23 | 0.47 | 2354.00% | 521.00% | 1237.00% | 21.52% | 0.28 | 37.57% | 1.37% | 9.70% | 4.02% | 5.54 | 5.07 | 0.54 | 2.10 |
| GLOB | Globant S.A. | $49.76 | 2.19B | +70% | -61% | -55% | -56% | 21.18 | 1.04 | 0.89 | 7.08 | — | 14.92 | 35.00% | 7.00% | 4.19% | 5.07% | 5.66% | 3.17% | 0.23 | — | 1.64 | 1.43 | 0.68 | -3844.00% | 162.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 1.75% | 13.99 | — | 0.98 | 2.58 |
| INOD | Innodata Inc. | $44.17 | 1.41B | +70% | -56% | -81% | — | 43.94 | 13.21 | 5618.35 | 194.16 | 1303.65 | 15.54 | 39.53% | 15.85% | 12785.46% | 37.74% | 0.10% | 22.82% | 0.13 | — | 2.68 | 2.55 | -9.89 | 337.00% | -9985.00% | 3070.00% | 2.52% | 0.93 | 119.27% | 0.00% | 0.00% | 1.86% | 33724.89 | 37.75 | 5346.14 | 14.40 |
| PGY | Pagaya Technologies Ltd. | $11.19 | 899.63M | +324% | +1,034% | -1% | +203% | 10.91 | 1.85 | 0.70 | 18.64 | — | 1.98 | 40.61% | 17.74% | 6.45% | 20.18% | 23.24% | 5.74% | 1.92 | — | 5.62 | 5.62 | 7.77 | -11643.00% | 2556.00% | 41918.00% | 25.30% | 3.04 | 23.33% | 0.00% | 0.00% | 0.00% | 6.80 | 6.78 | 1.21 | 1.33 |
| VNET | VNET Group, Inc. | $10.78 | 2.9B | -38% | +22% | -65% | -83% | 87.46 | 3.41 | 2.63 | 17.21 | — | 4.38 | 22.18% | 8.11% | 2.22% | 4.02% | 1.69% | 0.79% | 2.90 | 1.67 | 0.73 | 0.58 | 7.41 | -10375.00% | 1141.00% | 21320.00% | -14.37% | 0.21 | -15.29% | 0.00% | 0.00% | 0.00% | 56.97 | -12.21 | 4.62 | 0.28 |
About Clarivate Plc
Clarivate Plc, an information services and analytics company, provides structured information and analytics for discovery, protection, and commercialization of scientific research, innovations, and brands. It offers Web of Science products and services, such as Web of Science, InCites, Journal Citation Reports, EndNote, ScholarOne, Converis, Publons, and Kopernio to organizations that plan, fund, implement, and utilize research; and Life Sciences products, including Cortellis and Newport Integrity for pharmaceutical and biotechnology companies to support research, market intelligence, and competitive monitoring in connection with the development and commercialization of new drugs. The company also provides Derwent products, which include Derwent Innovation, Techstreet, and IP Professional Services that enables its customers to evaluate the novelty of potential new products, confirm freedom to operate with respect to their product design, help them secure patent protection, assess the competitive technology landscape, and ensure that their products comply with required industry standards; CompuMark products, such as trademark screening, searching, and watching products and services for businesses and law firms; and MarkMonitor products, which helps enterprises to establish, manage, optimize, and protect their online presence. It serves government and academic institutions, life science companies, and research and development corporations in the Americas, the Middle East, Africa, Europe, and the Asia Pacific. The company was formerly known as Clarivate Analytics Plc and changed its name to Clarivate Plc in May 2020. Clarivate Plc is headquartered in London, the United Kingdom.
- CEO
- Matitiahu Shem Tov
- Employees
- 12K
- Beta
- 1.54
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.36 ÷ $2.79) − 1 = -51.25% (DCF, example).