Clariant AG
OTC:CLZNY
Intrinsic Value
The intrinsic value of one CLZNY stock under the Base Case scenario is 19.28 USD. Compared to the current market price of 10.81 USD, Clariant AG is Undervalued by 44%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Clariant AG
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Clariant AG
Balance Sheet Decomposition
Clariant AG
Current Assets | 2.1B |
Cash & Short-Term Investments | 395m |
Receivables | 740m |
Other Current Assets | 993m |
Non-Current Assets | 4.1B |
Long-Term Investments | 495m |
PP&E | 1.7B |
Intangibles | 1.7B |
Other Non-Current Assets | 258m |
Free Cash Flow Analysis
Clariant AG
CHF | |
Free Cash Flow | CHF |
Earnings Waterfall
Clariant AG
Revenue
|
4.2B
CHF
|
Cost of Revenue
|
-2.9B
CHF
|
Gross Profit
|
1.3B
CHF
|
Operating Expenses
|
-882m
CHF
|
Operating Income
|
409m
CHF
|
Other Expenses
|
-165m
CHF
|
Net Income
|
244m
CHF
|
CLZNY Profitability Score
Profitability Due Diligence
Clariant AG's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
Score
Clariant AG's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
CLZNY Solvency Score
Solvency Due Diligence
Clariant AG's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Score
Clariant AG's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CLZNY Price Targets Summary
Clariant AG
According to Wall Street analysts, the average 1-year price target for CLZNY is 14.59 USD with a low forecast of 10.97 USD and a high forecast of 20.28 USD.
Dividends
Current shareholder yield for CLN is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one CLZNY stock under the Base Case scenario is 19.28 USD.
Compared to the current market price of 10.81 USD, Clariant AG is Undervalued by 44%.