C

Clarus Corp
NASDAQ:CLAR

Watchlist Manager
Clarus Corp
NASDAQ:CLAR
Watchlist
Price: 3.52 USD 0.28% Market Closed
Market Cap: 135.2m USD

Relative Value

The Relative Value of one CLAR stock under the Base Case scenario is hidden USD. Compared to the current market price of 3.52 USD, 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.

CLAR Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
68
Median 3Y
0.8
Median 5Y
1
Industry
1.2
Forward
0.5
vs History
vs Industry
20
Median 3Y
-1.7
Median 5Y
25.1
Industry
19
Forward
24.2
vs History
26
vs Industry
16
Median 3Y
5.6
Median 5Y
8.1
Industry
11.3
vs History
6
vs Industry
24
Median 3Y
-1.9
Median 5Y
6.7
Industry
17.8
vs History
88
vs Industry
67
Median 3Y
0.8
Median 5Y
1.2
Industry
1.6
vs History
95
vs Industry
78
Median 3Y
0.9
Median 5Y
1.1
Industry
1.3
Forward
0.4
vs History
95
vs Industry
75
Median 3Y
2.5
Median 5Y
3.1
Industry
4.1
vs History
vs Industry
3
Median 3Y
8.8
Median 5Y
11.8
Industry
9.1
Forward
11.8
vs History
vs Industry
9
Median 3Y
12.1
Median 5Y
23.5
Industry
12.4
Forward
-22
vs History
42
vs Industry
21
Median 3Y
6.8
Median 5Y
10.8
Industry
11.5
vs History
7
vs Industry
7
Median 3Y
8.1
Median 5Y
13.5
Industry
15
vs History
92
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
135.2m USD 0.5 -1.7 -11.4 -4.3
JP
Bandai Namco Holdings Inc
TSE:7832
3.2T JPY 2.6 24.7 12.6 15.6
JP
Shimano Inc
TSE:7309
1.8T JPY 3.9 29.1 14.5 19.9
US
Hasbro Inc
NASDAQ:HAS
9.5B USD 2.2 22.3 12.1 14.3
UK
Games Workshop Group PLC
LSE:GAW
5.4B GBP 9.4 31.2 19.5 23
US
Mattel Inc
NASDAQ:MAT
6.1B USD 1.1 11.6 7.9 9.7
CN
Bloks Group Ltd
HKEX:325
36.9B HKD 38.6 -164.2 274.7 422.4
JP
Sega Sammy Holdings Inc
TSE:6460
679.5B JPY 1.6 15.1 9.7 13
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
32.9B CNY 2 20.4 19.6 19.6
US
Acushnet Holdings Corp
NYSE:GOLF
4.2B USD 1.7 18.8 14.6 17.3
JP
Sankyo Co Ltd
TSE:6417
567.5B JPY 3 10.5 4.3 4.4
P/E Multiple
Earnings Growth PEG
US
C
Clarus Corp
NASDAQ:CLAR
Average P/E: 20.4
Negative Multiple: -1.7
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
24.7
N/A N/A
JP
Shimano Inc
TSE:7309
29.1
6%
4.8
US
Hasbro Inc
NASDAQ:HAS
22.3
24%
0.9
UK
Games Workshop Group PLC
LSE:GAW
31.2
8%
3.9
US
Mattel Inc
NASDAQ:MAT
11.6
3%
3.9
CN
B
Bloks Group Ltd
HKEX:325
Negative Multiple: -164.2 N/A N/A
JP
Sega Sammy Holdings Inc
TSE:6460
15.1
N/A N/A
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
20.4
N/A N/A
US
Acushnet Holdings Corp
NYSE:GOLF
18.8
2%
9.4
JP
Sankyo Co Ltd
TSE:6417
10.5
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
C
Clarus Corp
NASDAQ:CLAR
Average EV/EBITDA: 38.9
Negative Multiple: -11.4
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
12.6
4%
3.1
JP
Shimano Inc
TSE:7309
14.5
13%
1.1
US
Hasbro Inc
NASDAQ:HAS
12.1
13%
0.9
UK
Games Workshop Group PLC
LSE:GAW
19.5
7%
2.8
US
Mattel Inc
NASDAQ:MAT
7.9
6%
1.3
CN
B
Bloks Group Ltd
HKEX:325
274.7
145%
1.9
JP
Sega Sammy Holdings Inc
TSE:6460
9.7
14%
0.7
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
19.6
30%
0.7
US
Acushnet Holdings Corp
NYSE:GOLF
14.6
2%
7.3
JP
Sankyo Co Ltd
TSE:6417
4.3
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
C
Clarus Corp
NASDAQ:CLAR
Average EV/EBIT: 55.9
Negative Multiple: -4.3
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
15.6
N/A N/A
JP
Shimano Inc
TSE:7309
19.9
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
14.3
12%
1.2
UK
Games Workshop Group PLC
LSE:GAW
23
8%
2.9
US
Mattel Inc
NASDAQ:MAT
9.7
2%
4.8
CN
B
Bloks Group Ltd
HKEX:325
422.4
172%
2.5
JP
Sega Sammy Holdings Inc
TSE:6460
13
N/A N/A
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
19.6
22%
0.9
US
Acushnet Holdings Corp
NYSE:GOLF
17.3
2%
8.7
JP
Sankyo Co Ltd
TSE:6417
4.4
N/A N/A