Ccc Intelligent Solutions Holdings Inc.

CCCS

Services-Prepackaged Software

Mkt Cap

$7.171B

PE

-61.49

Debt

$777.1M

Cash

$448.7M

EV

$7.499B

FCF

$192.3M

Market Cap

$7.171B

P/E Ratio

-61.49

Debt

$777.1M

Cash

$448.7M

EV

$7.499B

FCF

$192.3M

CCC Intelligent Solutions Holdings Inc. provides cloud, mobile, AI, telematics, hyperscale technologies, and applications for the property and casualty insurance economy. The company's cloud-based software as a service platform connects trading partners, facilitates commerce, and supports mission-critical, artificial intelligence enabled digital workflow across the insurance economy, including insurance carriers, collision repairers, parts suppliers, automotive manufactures, financial institution, and others. It offers CCC Insurance solutions, including CCC Subrogation, CCC estimating, CCC total loss, CCC AI and analytics, and CCC casualty; CCC Repair solutions, such as CCC network management, CCC repair workflow, and CCC repair quality; CCC Other Ecosystem solutions, comprising CCC parts solutions, CCC automotive manufacturer solutions, CCC Diagnostics Service Provider Solutions; CCC lender solutions, and CCC payments; and CCC International solutions. The company has strategic partnership with Verisk Analytics, Inc. to bring new innovations to P&C insurance claims. The company was founded in 1980 and is headquartered in Chicago, Illinois.

Sector

10-Q
9/30/23
10-Q
6/30/23
10-Q
3/31/23
10-K
12/31/22
10-Q
9/30/22
10-Q
6/30/22
10-Q
3/31/22
10-K
12/31/21
10-Q
9/30/21
10-Q
6/30/21
10-Q
3/31/21
10-K
12/31/20
10-Q
9/30/20

DCF

Discounted Cash Flow Valuation of Ccc Intelligent Solutions Holdings Inc.

Calculate

Growth Years

Growth

Start

End

Discount

Start

End

Multiple

g\r	+10%	+11%	+12%	+13%	+14%
0%	10	9	8	8	7
+1%	11	10	9	8	8
+2%	13	11	10	9	8
+3%	14	13	11	10	9
+4%	17	14	12	11	10

Years	0	1	2	3	4	5	6	7	8	9	10	TV
FCF	$192.3M	$240.4M	$295.2M	$356M	$421.3M	$489.2M	$557.2M	$622.2M	$681M	$730.2M	$766.7M	$7.667B
DCF		$209.1M	$223.2M	$234.1M	$240.9M	$243.2M	$240.9M	$233.9M	$222.6M	$207.6M	$189.5M	$1.895B
Value	$4.14B

Chart P/E ratio

In the chart Earnings are multiplied by this value.

Earnings Growth -33%

Earnings Stability -100%

Competitiveness and MOAT

High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.

The Net Margin is too low to guarantee profitability in case of higher costs or higher interest rates. Furthermore lower margins cause higher earnings’ volatility.

Over time the ROA has been increasing indicating a higher marginal ROA with respect to the calculated one, giving a good sign for continued growth.

Years	12-2019	12-2021	12-2022	TTM
Net Margin	-34%	-36%	4.9%	-14%
ROA	-	-4.5%	1.5%	-1.2%
ROE	-15%	-13%	1.9%	-5.7%

What is the average Net Margin?

The average Net Margin over the past 5 years is -21.8%.

What is the trend of Net Margin?

The trend of Net Margin over the past 5 years is +19.52%.

What is the average Return on Assets (ROA)?

The average ROA over the past 5 years is -1.46%.

What is the trend of Return on Assets (ROA)?

The trend of ROA over the past 5 years is +6.02%.

What is the average Return on Equity (ROE)?

The average ROE over the past 5 years is -8.89%.

What is the trend of Return on Equity (ROE)?

The trend of ROE over the past 5 years is +8.57%.

Safety & Stabiliy

Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.

The company has high debt with respect to the cashflow it generates.

Data are missing

Years	12-2019	12-2021	12-2022	TTM
Debt FCF	-	-	5.26	4.04
Debt Equity	-	0.43	0.39	0.38
MIN
Graham Stability	-	-	-	-

What is the Debt/FCF?

The Debt/FCF trailing twelve month is 4.04.

What is the trend of Debt/FCF?

The trend of Debt/FCF over the past 5 years is -.

What is the Graham’s Stability?

Graham’s Stability measure stands at -.

Growth

Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.

Data are missing

Years	12-2021	Trend
Revenue	14%	2%
Net Income	-	-
Stockholders Equity	9.2%	-27%
FCF	71%	-23%

What is the 5 year Revenue CAGR?

The Revenue CAGR over the past 5 years is -.

What is the trend of Revenue growth?

The trend of Revenue growth rate over the past 5 years is +1.96%.

What is the 5 year Earnings CAGR?

The Earnings CAGR over the past 5 years is -.

What is the trend of Earnings growth?

The trend of Earnings growth rate over the past 5 years is -.

What is the 5 year Equity CAGR?

The Equity CAGR over the past 5 years is -.

What is the trend of Equity growth?

The trend of Equity growth rate over the past 5 years is -26.55%.

What is the 5 year FCF CAGR?

The FCF CAGR over the past 5 years is -.

What is the trend of FCF growth?

The trend of FCF growth rate over the past 5 years is -23.47%.