Valuation Clarus Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:05:46 2026-08-05 EDT			5-day change	1st Jan Change
2.880 ^EUR	+1.41%		0.00%	+2.13%

08-05	Clarus Keeps Quarterly Dividend at $0.025 per Shares, Payable Aug. 26, to Shareholders of Record Aug. 17	MT
06-29	Clarus Corporation(NasdaqGS:CLAR) dropped from Russell 2000 Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,025	290.4	263	173	128.6	129.2	-	-
Change	-	-71.68%	-9.41%	-34.23%	-25.64%	0.4%	-	-
Enterprise Value (EV) ¹	1,147	417.3	371.5	129.5	91.96	88.71	86.31	70.16
Change	-	-63.63%	-10.98%	-65.13%	-29.02%	-3.53%	-2.71%	-18.71%
P/E	38x	-4.17x	-25.5x	-3.29x	-2.77x	-12.3x	-18x	-30.5x
PBR	2.78x	1x	0.9x	0.74x	0.66x	0.66x	0.67x	0.67x
PEG	-	0x	0.3x	-0x	0.2x	0.2x	0.6x	0.7x
Capitalization / Revenue	2.73x	0.65x	0.7x	0.65x	0.51x	0.52x	0.5x	0.47x
EV / Revenue	3.05x	0.93x	0.99x	0.49x	0.37x	0.36x	0.33x	0.25x
EV / EBITDA	18.7x	6.63x	306x	18.8x	82.4x	29.1x	10.2x	8.77x
EV / EBIT	25.1x	10.4x	-27.2x	45.6x	-8.16x	-6.34x	-8.75x	-12.3x
EV / FCF	-64.9x	65.2x	14.2x	-9.23x	-9.28x	6.16x	14.6x	5.16x
FCF Yield	-1.54%	1.53%	7.05%	-10.8%	-10.8%	16.2%	6.84%	19.4%
Dividend per Share ²	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Rate of return	0.36%	1.28%	1.45%	2.22%	2.99%	2.98%	2.98%	2.98%
EPS ²	0.73	-1.88	-0.27	-1.37	-1.21	-0.2733	-0.1867	-0.11
Distribution rate	13.7%	-5.32%	-37%	-7.3%	-8.26%	-36.6%	-53.6%	-90.9%
Net sales ¹	375.8	448.1	376	264.3	250.4	249.2	258.4	276
EBITDA ¹	61.5	62.96	1.214	6.875	1.116	3.047	8.434	8
EBIT ¹	45.68	40.01	-13.65	2.841	-11.26	-14	-9.866	-5.7
Net income ¹	26.09	-69.78	-10.15	-52.29	-46.56	-10.49	-7.161	-4
Net Debt ¹	122.1	127	108.5	-43.47	-36.69	-40.45	-42.85	-59
Reference price ²	27.720	7.840	6.895	4.510	3.350	3.360	3.360	3.360
Nbr of stocks (in thousands)	36,988	37,036	38,149	38,362	38,402	38,441	-	-
Announcement Date	3/7/22	2/27/23	3/7/24	3/6/25	3/5/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ACUSHNET HOLDINGS CORP.	27.21x	2.56x	15.9x	0.94%	5.98B
FLUIDRA, S.A.	20.08x	2.11x	9.19x	3.46%	4.34B
CALLAWAY GOLF COMPANY	35.66x	1.59x	14.3x	-.--%	3.52B
TECHNOGYM S.P.A.	21.68x	2.24x	10.94x	3.15%	3.03B
PELOTON INTERACTIVE, INC.	51.24x	1.25x	6.4x	-.--%	2.86B
MIZUNO CORPORATION	14.75x	0.93x	8.76x	1.81%	1.76B
YONEX CO., LTD.	16.02x	1.09x	9.18x	1.11%	1.36B
JOHNSON HEALTH TECH .CO., LTD.	9.44x	0.78x	6.39x	-	1.15B
MIPS AB	47.95x	12.82x	30.45x	1.53%	1.12B
Average	27.11x	2.82x	12.39x	1.5%	2.79B
Weighted average by Cap.	27.86x	2.34x	12.18x	1.53%