As of 2024-12-14, the Intrinsic Value of Clarus Corp (CLAR) is
16.49 USD. This CLAR valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 5.03 USD, the upside of Clarus Corp is
227.80%.
The range of the Intrinsic Value is 9.78 - 56.54 USD
16.49 USD
Intrinsic Value
CLAR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(5.82) - (0.39) |
(1.16) |
-123.0% |
| DCF (Growth 10y) |
9.78 - 56.54 |
16.49 |
227.8% |
| DCF (EBITDA 5y) |
4.98 - 6.52 |
5.68 |
12.9% |
| DCF (EBITDA 10y) |
9.68 - 13.46 |
11.35 |
125.7% |
| Fair Value |
3.16 - 3.16 |
3.16 |
-37.23% |
| P/E |
1.62 - 2.48 |
2.11 |
-58.1% |
| EV/EBITDA |
(1.83) - (2.28) |
(1.97) |
-139.2% |
| EPV |
6.44 - 8.35 |
7.39 |
47.0% |
| DDM - Stable |
1.36 - 6.37 |
3.86 |
-23.2% |
| DDM - Multi |
4.75 - 16.99 |
7.40 |
47.1% |
CLAR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
192.95 |
| Beta |
0.71 |
| Outstanding shares (mil) |
38.36 |
| Enterprise Value (mil) |
156.55 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.14% |
| Cost of Debt |
6.36% |
| WACC |
6.81% |