C

Clarus Corp
NASDAQ:CLAR

Watchlist Manager
Clarus Corp
NASDAQ:CLAR
Watchlist
Price: 3.37 USD -0.59% Market Closed
Market Cap: 129.4m USD

Relative Value

The Relative Value of one CLAR stock under the Base Case scenario is 7.5 USD. Compared to the current market price of 3.37 USD, Clarus Corp is Undervalued by 55%.

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.

CLAR Relative Value
Base Case
7.5 USD
Undervaluation 55%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
68
Median 3Y
0.8
Median 5Y
1
Industry
1.1
Forward
0.5
vs History
vs Industry
20
Median 3Y
-1.6
Median 5Y
25.1
Industry
19.3
Forward
23.2
vs History
30
vs Industry
16
Median 3Y
4.7
Median 5Y
8.1
Industry
11.2
vs History
6
vs Industry
24
Median 3Y
-1.9
Median 5Y
6.7
Industry
18.4
vs History
90
vs Industry
67
Median 3Y
0.9
Median 5Y
1.3
Industry
1.6
vs History
95
vs Industry
78
Median 3Y
0.9
Median 5Y
1.3
Industry
1.2
Forward
0.3
vs History
95
vs Industry
75
Median 3Y
2.5
Median 5Y
3.4
Industry
4
vs History
vs Industry
3
Median 3Y
9.6
Median 5Y
13.7
Industry
8.9
Forward
11.1
vs History
vs Industry
9
Median 3Y
14.2
Median 5Y
23.8
Industry
11.9
Forward
-20.7
vs History
42
vs Industry
21
Median 3Y
6.6
Median 5Y
10.8
Industry
10.9
vs History
9
vs Industry
7
Median 3Y
7.8
Median 5Y
13.5
Industry
14.2
vs History
95
vs Industry
72
Median 3Y
0.7
Median 5Y
1
Industry
1.3

Multiples Across Competitors

CLAR Competitors Multiples
Clarus Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Clarus Corp
NASDAQ:CLAR
129.4m USD 0.5 -1.6 -10.7 -4.1
JP
Bandai Namco Holdings Inc
TSE:7832
3T JPY 2.4 23.2 11.7 14.5
JP
Shimano Inc
TSE:7309
1.9T JPY 4 29.9 15.1 20.7
US
Hasbro Inc
NASDAQ:HAS
9.1B USD 2.1 21.4 11.7 13.9
UK
Games Workshop Group PLC
LSE:GAW
5.3B GBP 9.2 30.4 19 22.4
US
Mattel Inc
NASDAQ:MAT
6B USD 1.1 11.3 7.7 9.5
CN
Bloks Group Ltd
HKEX:325
40.2B HKD 39.8 -169.3 297.9 457.9
JP
Sega Sammy Holdings Inc
TSE:6460
617.1B JPY 1.4 13.7 8.8 11.7
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
30.3B CNY 1.8 18.5 17.9 17.9
US
Acushnet Holdings Corp
NYSE:GOLF
4.2B USD 1.7 18.6 14.4 17.2
JP
Sankyo Co Ltd
TSE:6417
530.1B JPY 2.8 9.8 3.8 3.9
P/E Multiple
Earnings Growth PEG
US
C
Clarus Corp
NASDAQ:CLAR
Average P/E: 19.6
Negative Multiple: -1.6
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
23.2
N/A N/A
JP
Shimano Inc
TSE:7309
29.9
6%
5
US
Hasbro Inc
NASDAQ:HAS
21.4
24%
0.9
UK
Games Workshop Group PLC
LSE:GAW
30.4
8%
3.8
US
Mattel Inc
NASDAQ:MAT
11.3
3%
3.8
CN
B
Bloks Group Ltd
HKEX:325
Negative Multiple: -169.3 N/A N/A
JP
Sega Sammy Holdings Inc
TSE:6460
13.7
N/A N/A
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
18.5
N/A N/A
US
Acushnet Holdings Corp
NYSE:GOLF
18.6
2%
9.3
JP
Sankyo Co Ltd
TSE:6417
9.8
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
C
Clarus Corp
NASDAQ:CLAR
Average EV/EBITDA: 40.8
Negative Multiple: -10.7
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
11.7
4%
2.9
JP
Shimano Inc
TSE:7309
15.1
13%
1.2
US
Hasbro Inc
NASDAQ:HAS
11.7
13%
0.9
UK
Games Workshop Group PLC
LSE:GAW
19
7%
2.7
US
Mattel Inc
NASDAQ:MAT
7.7
6%
1.3
CN
B
Bloks Group Ltd
HKEX:325
297.9
145%
2.1
JP
Sega Sammy Holdings Inc
TSE:6460
8.8
14%
0.6
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
17.9
30%
0.6
US
Acushnet Holdings Corp
NYSE:GOLF
14.4
2%
7.2
JP
Sankyo Co Ltd
TSE:6417
3.8
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
C
Clarus Corp
NASDAQ:CLAR
Average EV/EBIT: 59
Negative Multiple: -4.1
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
14.5
N/A N/A
JP
Shimano Inc
TSE:7309
20.7
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
13.9
12%
1.2
UK
Games Workshop Group PLC
LSE:GAW
22.4
8%
2.8
US
Mattel Inc
NASDAQ:MAT
9.5
2%
4.7
CN
B
Bloks Group Ltd
HKEX:325
457.9
172%
2.7
JP
Sega Sammy Holdings Inc
TSE:6460
11.7
N/A N/A
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
17.9
22%
0.8
US
Acushnet Holdings Corp
NYSE:GOLF
17.2
2%
8.6
JP
Sankyo Co Ltd
TSE:6417
3.9
N/A N/A