C

Clarus Corp
NASDAQ:CLAR

Watchlist Manager
Clarus Corp
NASDAQ:CLAR
Watchlist
Price: 4.42 USD -3.07% Market Closed
Market Cap: 169.6m USD
Have any thoughts about
Clarus Corp?
Write Note
Section:
 

Relative Value

The Relative Value of one CLAR stock under the Base Case scenario is 9.57 USD. Compared to the current market price of 4.42 USD, Clarus Corp is Undervalued by 54%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CLAR Relative Value
Base Case
9.57 USD
Undervaluation 54%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

0.9
P/S
P/S
Price to Sales
0.9
vs History
69
vs Industry
50
Median 3Y
0.9
Median 5Y
1.4
Industry
1.1
Forward
0.6
More Details
35
P/E
P/E
Price to Earnings
35
vs History
26
vs Industry
20
Median 3Y
23.8
Median 5Y
26.4
Industry
17.9
Forward
42.3
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
16
Median 3Y
-18.3
Median 5Y
10.1
Industry
10.6
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
24
Median 3Y
-1.9
Median 5Y
7.1
Industry
16.2
More Details
0.5
P/B
P/B
Price to Book Value
0.5
vs History
93
vs Industry
65
Median 3Y
1
Median 5Y
1.7
Industry
1.7
More Details
0.7
EV/S
EV/S
Enterprise Value to Sales
0.7
vs History
93
vs Industry
61
Median 3Y
1
Median 5Y
1.5
Industry
1.2
Forward
0.5
More Details
2.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.1
vs History
93
vs Industry
61
Median 3Y
2.8
Median 5Y
4.2
Industry
4
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
3
Median 3Y
10.1
Median 5Y
17.3
Industry
9.1
Forward
18.9
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
9
Median 3Y
17.5
Median 5Y
27.7
Industry
12.2
Forward
-6.3
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
21
Median 3Y
-14.4
Median 5Y
14.1
Industry
10.5
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
7
Median 3Y
-8.8
Median 5Y
19.4
Industry
14.3
More Details
0.4
EV/IC
EV/IC
Enterprise Value to IC
0.4
vs History
93
vs Industry
69
Median 3Y
0.8
Median 5Y
1.4
Industry
1.4
More Details

Multiples Across Competitors

CLAR Competitors Multiples
Clarus Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Clarus Corp
NASDAQ:CLAR
169m USD 0.9 35 -5.1 -3.2
JP
Bandai Namco Holdings Inc
TSE:7832
2.4T JPY 2.1 18.7 11.5 15
JP
Shimano Inc
TSE:7309
1.9T JPY 4.4 44.7 16 22.4
US
Hasbro Inc
NASDAQ:HAS
7.9B USD 1.8 -12.3 12.3 15.8
US
Mattel Inc
NASDAQ:MAT
6B USD 1.1 10.8 8.5 10.5
UK
Games Workshop Group PLC
LSE:GAW
4.4B GBP 8.3 28.8 17.8 21.2
US
Brunswick Corp
NYSE:BC
4.4B USD 0.8 15.9 8 12.4
US
Acushnet Holdings Corp
NYSE:GOLF
4.3B USD 1.8 22.7 14.4 17.2
JP
Yamaha Corp
TSE:7951
607.9B JPY 1.3 30.5 8.6 19.4
CA
BRP Inc
TSX:DOO
5.3B CAD 0.5 28.6 6 8.7
JP
Sega Sammy Holdings Inc
TSE:6460
565.6B JPY 1.2 14 7.4 9.7
P/E Multiple
Earnings Growth P/E to Growth
US
C
Clarus Corp
NASDAQ:CLAR
Average P/E: 25
35
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
18.7
18%
1.1
JP
Shimano Inc
TSE:7309
44.7
49%
0.9
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -12.3 N/A N/A
US
Mattel Inc
NASDAQ:MAT
10.8
172%
0.1
UK
Games Workshop Group PLC
LSE:GAW
28.8
14%
2.1
US
Brunswick Corp
NYSE:BC
15.9
3%
5
US
Acushnet Holdings Corp
NYSE:GOLF
22.7
15%
1.5
JP
Yamaha Corp
TSE:7951
30.5
58%
0.5
CA
BRP Inc
TSX:DOO
28.6
-29%
N/A
JP
Sega Sammy Holdings Inc
TSE:6460
14
78%
0.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
C
Clarus Corp
NASDAQ:CLAR
Average EV/EBITDA: 11
Negative Multiple: -5.1
484%
N/A
JP
Bandai Namco Holdings Inc
TSE:7832
11.5
61%
0.2
JP
Shimano Inc
TSE:7309
16
18%
0.9
US
Hasbro Inc
NASDAQ:HAS
12.3
95%
0.1
US
Mattel Inc
NASDAQ:MAT
8.5
45%
0.2
UK
Games Workshop Group PLC
LSE:GAW
17.8
8%
2.2
US
Brunswick Corp
NYSE:BC
8
-12%
N/A
US
Acushnet Holdings Corp
NYSE:GOLF
14.4
31%
0.5
JP
Yamaha Corp
TSE:7951
8.6
29%
0.3
CA
BRP Inc
TSX:DOO
6
-20%
N/A
JP
Sega Sammy Holdings Inc
TSE:6460
7.4
17%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
C
Clarus Corp
NASDAQ:CLAR
Average EV/EBIT: 15.2
Negative Multiple: -3.2 		N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
15
N/A N/A
JP
Shimano Inc
TSE:7309
22.4
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
15.8
149%
0.1
US
Mattel Inc
NASDAQ:MAT
10.5
34%
0.3
UK
Games Workshop Group PLC
LSE:GAW
21.2
12%
1.7
US
Brunswick Corp
NYSE:BC
12.4
-18%
N/A
US
Acushnet Holdings Corp
NYSE:GOLF
17.2
17%
1
JP
Yamaha Corp
TSE:7951
19.4
N/A N/A
CA
BRP Inc
TSX:DOO
8.7
-30%
N/A
JP
Sega Sammy Holdings Inc
TSE:6460
9.7
N/A N/A

See Also

Summary
CLAR intrinsic value, competitors valuation, and company profile.
DCF Valuation
CLAR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CLAR stock valuation using valuation multiples.
Wall Street Estimates
CLAR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CLAR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.