The Discounted Cash Flow (DCF) valuation of Clarus Corp (CLAR) is (1.16) USD. With the latest stock price at 5.03 USD, the upside of Clarus Corp based on DCF is -123.0%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.8% | 6.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (5.82) - (0.39) | (1.16) |
| Upside | -215.6% - -107.7% | -123.0% |