Clarivate Plc (CLVT)
Estimates & Forecasts•Proprietary EPS, revenue & margin forecasts — FY+1 to FY+4
Popular:
CLVT Price Targets Summary| Metric | 2023 | 2024 | 2025 | 2026E | 2027E |
|---|---|---|---|---|---|
| Net Income | $-911M | $-637M | $-201M | $6M | $11M |
| EPS (Diluted) | $-1.47 | $-0.96 | $-0.30 | $0.01 | $0.02 |
| YoY Growth | — | — | — | — | +83.0% |
| Net Margin | -34.7% | -24.9% | -8.2% | 0.2% | 0.4% |
USD · CLVT · Proprietary Model| Metric | 2025A | 2026E | 2027E | 2028E | 2029E |
|---|---|---|---|---|---|
| Revenue | $2.5B | $2.4B | $2.4B | $2.5B | $2.6B |
| Net Income | $-201M | $6M | $11M | $-56M | $-34M |
| EPS (Diluted) | $-0.30 | $0.01 | $0.02 | $-0.10 | $-0.06 |
| Free Cash Flow | $365M | $-32M | $-24M | $-17M | $-10M |
Treat point estimates cautiously; use wider scenario ranges and position sizing discipline.
Quick answers to the most common questions about buying CLVT stock.
Clarivate Plc's projected EPS for the next fiscal year is $0.01. This estimate blends our quantitative model with Wall Street analyst consensus and carries a confidence score of 31/100. The model factors in revenue trajectory, margin path, and share buyback trends to arrive at this figure.
Our scenario-based model produces three price targets for Clarivate Plc: Bear case $N/A, Base case $N/A, and Bull case $N/A. These targets are derived by applying the median historical P/E ratio to forward EPS estimates under each growth scenario. They are not buy/sell recommendations.
Clarivate Plc's projected revenue growth for the next fiscal year is -0.6%, reaching approximately $2.4B in total revenue. Growth estimates are probability-weighted and blend analyst consensus with our CAGR extrapolation model. Outer years (FY+3, FY+4) fade toward industry median growth rates.
Accuracy depends on several measurable factors. Our model confidence score of 31/100 is computed from revenue predictability (25% weight), margin stability (20%), historical earnings beat rate (20%), data depth (15%), analyst coverage (10%), and model-consensus agreement (10%). Currently expanding margins support higher forecast reliability. No forecast model is perfect — always cross-reference with your own analysis.
Clarivate Plc's forward operating margin is estimated at 6.7% for the next fiscal year. The margin trend is currently "expanding". Our model tracks margin mean-reversion patterns and adjusts for sector-specific cost dynamics. Operating leverage is a key driver of EPS growth beyond top-line revenue expansion.
The v2 model uses a multi-step process: (1) Revenue is projected via blended CAGR with probability weighting, (2) Operating and net margins follow a mean-reversion path calibrated to sector norms, (3) EPS is derived from net income divided by projected diluted shares (accounting for buyback trends), (4) For FY+1 and FY+2, estimates are blended with analyst consensus based on coverage depth, (5) Price targets apply median historical P/E to forward EPS under bear/base/bull growth scenarios. All inputs are from public filings and third-party data providers.
The bear case ($N/A) assumes P25 revenue growth, worst-case margins, and multiple compression. Key risks include: unexpected margin contraction, revenue deceleration below model floor, regulatory headwinds, macro deterioration, or competitive disruption. A confidence score below 60 suggests higher estimate volatility. Always size positions according to the full scenario range, not just the base case.
Our model is below Wall Street consensus with a 98.7% gap. For FY+1, analyst estimates blend with our model at 20% analyst weight. By FY+3 and FY+4, estimates are purely model-driven as analyst coverage thins out at longer horizons.