CG

Climb Global Solutions, Inc.

CLMBยทNASDAQ

$21.89

-2.7%
TechnologyTechnology Distributors

Climb Global Solutions Inc. operates as a value-added information technology (IT) distribution and solutions company in the United States, Canada, Europe, the United Kingdom, and internationally. It operates in two segments, Distribution and Solutions. The company distributes technical software and hardware to corporate and value added resellers, consultants, and systems integrators under the names Climb Channel Solutions and Sigma Software Distribution; and software, hardware, and services under the names TechXtend and Grey Matter. It also resells computer software and hardware developed by others, as well as provides technical services to end user customers. In addition, the company offers a line of products from various software vendors; and tools for virtualization/cloud computing, security, networking, storage and infrastructure management, application lifecycle management, and other technically sophisticated domains, as well as computer hardware. Climb Global Solutions Inc. markets its products through its own web sites, local and on-line seminars, events, webinars, and social media, as well as direct email and printed materials. It provides IT distribution and solutions for companies in the security, data management, cloud, connectivity, storage and HCI, virtualization, and software and ALM industries. The company was formerly known as Wayside Technology Group, Inc. and changed its name to Climb Global Solutions Inc. in October 2022. Climb Global Solutions Inc. was incorporated in 1982 and is headquartered in Eatontown, New Jersey.

At a Glance

Live Snapshot
Market Cap$407.09M
EPS1.1600
P/E Ratio18.87
Earnings Date07/29/2026
CG

Climb Global Solutions, Inc. Fair Value Envelope

CLMB ยท NASDAQ

Our analysis suggests that CLMB has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $21.89, this represents a potential HIDDEN relative to our calculated worth for Climb Global Solutions, Inc..

Intrinsic Value
Current Price: $21.89

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$15.0M
+ Cash & Equivalents$36.6M
Firm Value$51.6M
- Debt$3.4M
Equity Value$48.2M
/ Shares Outstanding4,613,450B
DCF Value$10
OVERVALUED BY 52%

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
$8.6M
$4.4M
$2.3M
$1.2M
$611.6K
$316.0K
$163.3K
$84.4K
$43.6K
$22.5K
Maintenance CapEx
-$206.2K
-$106.5K
-$55.0K
-$28.4K
-$14.7K
-$7.6K
-$3.9K
-$2.0K
-$1.0K
-$541
Owner Earnings
$8.4M
$4.3M
$2.2M
$1.2M
$596.9K
$308.4K
$159.4K
$82.3K
$42.5K
$22.0K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$7.8M
$3.7M
$1.8M
$849.1K
$406.2K
$194.4K
$93.0K
$44.5K
$21.3K
$10.2K
Terminal Value represents 1.2% of Enterprise Value