Clarus Corp
NASDAQ:CLAR
Intrinsic Value
The intrinsic value of one CLAR stock under the Base Case scenario is 5.3 USD. Compared to the current market price of 3.28 USD, Clarus Corp is Undervalued by 38%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Clarus Corp
Fundamental Analysis

Revenue & Expenses Breakdown
Clarus Corp
Balance Sheet Decomposition
Clarus Corp
Current Assets | 177.8m |
Cash & Short-Term Investments | 45.4m |
Receivables | 44.6m |
Other Current Assets | 87.8m |
Non-Current Assets | 116.3m |
PP&E | 17.6m |
Intangibles | 82.1m |
Other Non-Current Assets | 16.6m |
Free Cash Flow Analysis
Clarus Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Clarus Corp
Revenue
|
264.3m
USD
|
Cost of Revenue
|
-171.7m
USD
|
Gross Profit
|
92.6m
USD
|
Operating Expenses
|
-111.8m
USD
|
Operating Income
|
-19.2m
USD
|
Other Expenses
|
-33.1m
USD
|
Net Income
|
-52.3m
USD
|
CLAR Profitability Score
Profitability Due Diligence
Clarus Corp's profitability score is 33/100. The higher the profitability score, the more profitable the company is.
Score
Clarus Corp's profitability score is 33/100. The higher the profitability score, the more profitable the company is.
CLAR Solvency Score
Solvency Due Diligence
Clarus Corp's solvency score is 52/100. The higher the solvency score, the more solvent the company is.
Score
Clarus Corp's solvency score is 52/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CLAR Price Targets Summary
Clarus Corp
According to Wall Street analysts, the average 1-year price target for CLAR is 5.31 USD with a low forecast of 4.04 USD and a high forecast of 8.4 USD.
Dividends
Current shareholder yield for CLAR is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one CLAR stock under the Base Case scenario is 5.3 USD.
Compared to the current market price of 3.28 USD, Clarus Corp is Undervalued by 38%.