/
DCF Valuation
Base-case fair value
$6.28
Intrinsic $8.37 · 25% MOS
Current price: $2.41
Base-case summary
Our base-case DCF for Clarivate PLC (CLVT) projects 10 years of free cash flow growth at 10.2% for years 1–5 and 5.1% for years 6–10, anchored to 10.2% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $334M in trailing free cash flow, this produces an intrinsic value of $8.37 per share. A 25% safety margin gives a fair value of $6.28, suggesting the stock is currently 161% undervalued against the $2.41 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$334M
Cash & equivalents
$242M
Total debt
$4.4B
Shares outstanding
641M