Companies / Claritev (MultiPlan)

Claritev (MultiPlan) CTEV

Healthcare technology · Balance sheet at Sep 30, 2026 · $ in millions

S&P B- (stable)

Next 12 Months: Starting Case
$ in millionsLast 12 MonthsNext Quarter (4Q26E)vs. 4Q25ANext 12 MonthsChange
Revenue$1,017$2719.7%$1,0856.7%
Adj. EBITDA$517$14125.7%$60717.3%
Free Cash Flow($28)($8)(121.2%)$13146.2%
Net Debt, end of period$4,607$4,614$4,594(0.3%)
Net Debt / Adj. EBITDA8.9x8.4x7.6x-1.3x
Total Liquidity, end of period$259$251$2725.0%
The credit over the next year

Claritev's credit over the next year turns on whether Claims intelligence revenue (Data iSight and surprise bill work under the No Surprises Act) keeps compounding at double digits, since it is now 72% of revenue and grew 17.1% in 3Q26 while Network and Payment integrity both shrank. Management raised 2026 revenue guidance to $1.038 to $1.043 billion and previewed about $1.1 billion for 2027, but Adjusted EBITDA margin slipped to 60.4% from 63.1% as cost of services personnel and antitrust legal spend grew faster than revenue. With about $4.7 billion of debt, roughly $400 million of annual interest (part paid in kind), negative free cash flow year to date and $10 million of cash, the company needs that top-line growth to carry through to EBITDA and cash, or revolver use keeps climbing.

  • Leverage falls from 8.9x to 7.6x over the next four quarters on the starting case.
  • Free cash flow of $13mm is projected over the next year, with no itemised debt due in that time.
  • Net debt is roughly unchanged from $4.61bn to $4.59bn.
  • Liquidity a year out is $272mm, against $259mm today.
  • Company guidance for fiscal 2026: adjusted EBITDA of $625mm to $630mm on its own definition, free cash flow of $10mm to $20mm.

Built from the inputs on the Projections tab of the model; change them there. A starting case from history, not a forecast.

Capital Structure
Cap StructureAmt Out.Mkt PriceYieldLev. ThroughView
Unrestricted Cash$10.1
Second-Out First Lien Term Loans1,126.8100.0%N/a2.2xBullish
5.75% Second-Out First Lien B Notes due 2030763.1100.0%5.75%3.7xBullish
6.50% Cash & 5.00% PIK Second-Out First Lien A Notes due 2030651.7100.0%11.50%4.9xBullish
First-Out First Lien Term Loans320.2100.0%N/a5.5xBullish
6.00% Cash & 0.75% PIK Third-Out First Lien B Notes due 2031999.9100.0%6.75%7.5xNeutral
6.00% Cash & 0.75% PIK Third-Out First Lien A Notes due 2031776.2100.0%6.75%9.0xNeutral
Finance lease obligations, non-current0.1100.0%N/a9.0xNeutral
6.00% / 7.00% Convertible Senior PIK Toggle Notes due 2027 (stub left after the 2025 exchange)0.4100.0%6.00%9.0xNeutral
5.50% Senior Notes due 2028 (stub left after the 2025 exchange)5.8100.0%5.50%9.0xNeutral
5.750% Senior Notes due 2028 (stub left after the 2025 exchange)5.3100.0%5.75%9.0xNeutral
Total Debt$4,616.98.9x
Net Debt$4,606.88.9x
Last Twelve Months
Revenue$1,017
Implied Costs(500)
Adj. EBITDA$517
(-) Interest Expense(330)
(-) Capex(159)
Memo: FCF($28)
Total Liquidity$258.7