C

Clarus Corp
F:BDO

Watchlist Manager
Clarus Corp
F:BDO
Watchlist
Price: 2.84 EUR -1.39%
Market Cap: 108.6m EUR

Relative Value

The Relative Value of one BDO stock under the Base Case scenario is hidden EUR. Compared to the current market price of 2.84 EUR, Clarus Corp is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BDO Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
68
Median 3Y
0.7
Median 5Y
0.9
Industry
1.2
Forward
0.5
vs History
vs Industry
20
Median 3Y
-1.7
Median 5Y
20.7
Industry
18.7
Forward
35.6
vs History
vs Industry
16
Median 3Y
4.7
Median 5Y
4.3
Industry
11.3
vs History
vs Industry
24
Median 3Y
-14.5
Median 5Y
-1.3
Industry
18.5
vs History
85
vs Industry
67
Median 3Y
0.8
Median 5Y
1
Industry
1.7
vs History
92
vs Industry
78
Median 3Y
0.8
Median 5Y
1
Industry
1.4
Forward
0.4
vs History
92
vs Industry
75
Median 3Y
2.2
Median 5Y
2.7
Industry
4.3
vs History
vs Industry
3
Median 3Y
-5.3
Median 5Y
10.1
Industry
11.2
Forward
28.6
vs History
vs Industry
9
Median 3Y
-3.9
Median 5Y
17.4
Industry
15.6
Forward
82.9
vs History
vs Industry
21
Median 3Y
6.6
Median 5Y
6.3
Industry
12
vs History
vs Industry
7
Median 3Y
7.8
Median 5Y
7.3
Industry
14.3
vs History
87
vs Industry
72
Median 3Y
0.6
Median 5Y
0.8
Industry
1.4

Multiples Across Competitors

BDO Competitors Multiples
Clarus Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Clarus Corp
F:BDO
131m EUR 0.5 -1.6 -17.8 -5.5
JP
Bandai Namco Holdings Inc
TSE:7832
2.7T JPY 2.2 20.5 10.5 12.9
US
Hasbro Inc
NASDAQ:HAS
11.5B USD 2.6 -20.5 13.8 16.1
JP
Shimano Inc
TSE:7309
1.4T JPY 3.1 28.2 12.9 19.4
UK
Games Workshop Group PLC
LSE:GAW
6.2B GBP 10.1 31.7 20.1 23.4
US
Mattel Inc
NASDAQ:MAT
6.2B USD 1.2 14.4 9.4 12
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
42.5B CNY 2.3 23.8 23.8 23.8
CA
BRP Inc
TSX:DOO
7.3B CAD 0.9 297.7 9.6 17.4
US
Brunswick Corp
NYSE:BC
5B USD 1 -20.8 11.5 23.1
US
Acushnet Holdings Corp
NYSE:GOLF
4.9B USD 1.9 21.8 15.4 18.1
IT
Technogym SpA
MIL:TGYM
3.2B EUR 3.4 33.3 16.3 22.6
P/E Multiple
Earnings Growth PEG
US
C
Clarus Corp
F:BDO
Average P/E: 58.9
Negative Multiple: -1.6
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
20.5
6%
3.4
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -20.5
29%
N/A
JP
Shimano Inc
TSE:7309
28.2
1%
28.2
UK
Games Workshop Group PLC
LSE:GAW
31.7
4%
7.9
US
Mattel Inc
NASDAQ:MAT
14.4
3%
4.8
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
23.8
26%
0.9
CA
BRP Inc
TSX:DOO
297.7
N/A N/A
US
Brunswick Corp
NYSE:BC
Negative Multiple: -20.8
38%
N/A
US
Acushnet Holdings Corp
NYSE:GOLF
21.8
7%
3.1
IT
Technogym SpA
MIL:TGYM
33.3
17%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
C
Clarus Corp
F:BDO
Average EV/EBITDA: 14.3
Negative Multiple: -17.8
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
10.5
5%
2.1
US
Hasbro Inc
NASDAQ:HAS
13.8
14%
1
JP
Shimano Inc
TSE:7309
12.9
9%
1.4
UK
Games Workshop Group PLC
LSE:GAW
20.1
4%
5
US
Mattel Inc
NASDAQ:MAT
9.4
7%
1.3
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
23.8
37%
0.6
CA
BRP Inc
TSX:DOO
9.6
9%
1.1
US
Brunswick Corp
NYSE:BC
11.5
3%
3.8
US
Acushnet Holdings Corp
NYSE:GOLF
15.4
7%
2.2
IT
Technogym SpA
MIL:TGYM
16.3
14%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
C
Clarus Corp
F:BDO
Average EV/EBIT: 18.9
Negative Multiple: -5.5
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
12.9
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
16.1
16%
1
JP
Shimano Inc
TSE:7309
19.4
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
23.4
4%
5.9
US
Mattel Inc
NASDAQ:MAT
12
3%
4
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
23.8
33%
0.7
CA
BRP Inc
TSX:DOO
17.4
11%
1.6
US
Brunswick Corp
NYSE:BC
23.1
6%
3.9
US
Acushnet Holdings Corp
NYSE:GOLF
18.1
6%
3
IT
Technogym SpA
MIL:TGYM
22.6
16%
1.4