Clarus Corporation

Clarus Corporation

CLARยทNASDAQ

$2.86

-0.17%
Consumer CyclicalLeisure

Clarus Corporation develops, manufactures, and distributes outdoor equipment and lifestyle products focusing on the outdoor and consumer markets in the United States, Canada, Europe, the Middle East, Asia, Australia, New Zealand, Africa, and South America. Its Outdoor segment offers activity-based apparel, such as shells, insulation, midlayers, pants, and logowear; rock-climbing footwear and equipment, including carabiners, protection devices, harnesses, belay devices, helmets, and ice-climbing gears; technical backpacks and day packs; trekking poles; headlamps and lanterns; gloves and mittens; skincare and other products; and skis, ski poles, ski skins, and snow safety products, such as avalanche airbag systems, avalanche transceivers, shovels, and probes. This segment offers its products for climbing, mountaineering, trail running, backpacking, skiing, and other outdoor recreation activities under the Black Diamond Equipment, PIEPS, and SKINourishment brands. The company's Precision Sport segment manufactures bullets and ammunition products for precision target shooting, hunting, and military and law enforcement purposes under the Sierra and Barnes brands. The company sells its products to mountain, rock, ice, and gym climbers; and winter outdoor enthusiasts, trail runners, backpackers, competitive shooters, hunters, and outdoor consumers. Its Adventure segment offers engineered automotive roof racks, trays, mounting systems, luggage boxes, carriers, and accessories under the Rhino-Rack brand; and overlanding and off-road vehicle recovery and extraction tracks for the overland and the off-road market under the MAXTRAX brand. It markets and distributes its products through independent specialty stores and specialty chains, sporting goods and outdoor recreation stores, distributors, and original equipment manufacturers; and independent distributors, as well as through its websites. The company was incorporated in 1991 and is headquartered in Salt Lake City, Utah.

At a Glance

Live Snapshot
Market Cap$109.94M
EPS-1.2100
P/E Ratio-2.36
Earnings Date07/30/2026
Clarus Corporation

Clarus Corporation Fair Value Envelope

CLAR ยท NASDAQ

Our analysis suggests that CLAR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $2.86, this represents a potential HIDDEN relative to our calculated worth for Clarus Corporation.

Intrinsic Value
Current Price: $2.86

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$178.3M
+ Cash & Equivalents$36.7M
Firm Value-$141.6M
- Debt$12.3M
Equity Value-$153.9M
/ Shares Outstanding38,401,824B
DCF Value-$4
OVERVALUED BY 240%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$6.1M
-$7.9M
-$10.3M
-$13.3M
-$17.2M
-$22.3M
-$28.9M
-$37.4M
-$48.4M
-$62.6M
Maintenance CapEx
-$1.3M
-$1.7M
-$2.2M
-$2.9M
-$3.7M
-$4.9M
-$6.3M
-$8.1M
-$10.5M
-$13.6M
Owner Earnings
-$7.5M
-$9.7M
-$12.5M
-$16.2M
-$21.0M
-$27.2M
-$35.2M
-$45.5M
-$58.9M
-$76.2M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$6.9M
-$8.3M
-$9.9M
-$11.9M
-$14.3M
-$17.1M
-$20.5M
-$24.6M
-$29.5M
-$35.3M
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.