|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.360 USD | +2.44% |
|
+6.33% | +0.30% |
| 06-29 | Clarus Corporation(NasdaqGS:CLAR) dropped from Russell 2000 Index | CI |
| 06-29 | Clarus Corporation(NasdaqGS:CLAR) dropped from Russell 2000 Value Benchmark | CI |
Company Valuation: Clarus Corporation
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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -12.29x | 0.36x | 29.11x | 2.98% | 129M | |
| 29.49x | 2.75x | 17.07x | 0.86% | 6.48B | |
| 18.14x | 2.01x | 8.75x | 3.64% | 4.07B | |
| 23.59x | 2.53x | 11.93x | 2.85% | 3.41B | |
| 33.53x | 1.49x | 13.39x | -.--% | 3.31B | |
| 44.77x | 1.12x | 5.71x | -.--% | 2.54B | |
| 14.18x | 0.89x | 8.4x | 1.88% | 1.65B | |
| 15.59x | 1.05x | 8.91x | 1.15% | 1.3B | |
| 10.14x | 0.83x | 6.76x | - | 1.24B | |
| 31.5x | - | - | 2.94% | 759M | |
| Average | 20.86x | 1.45x | 12.23x | 1.81% | 2.49B | |
| Weighted average by Cap. | 26.06x | 1.92x | 11.74x | 1.58% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CLAR Stock
- Valuation Clarus Corporation
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
