image
Consumer Cyclical - Leisure - NASDAQ - US
$ 3.53
-2.22 %
$ 135 M
Market Cap
-1.53
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one CLAR stock under the worst case scenario is HIDDEN Compared to the current market price of 3.53 USD, Clarus Corporation is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one CLAR stock under the base case scenario is HIDDEN Compared to the current market price of 3.53 USD, Clarus Corporation is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one CLAR stock under the best case scenario is HIDDEN Compared to the current market price of 3.53 USD, Clarus Corporation is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart CLAR

image
$5.2$5.2$5.0$5.0$4.8$4.8$4.6$4.6$4.4$4.4$4.2$4.2$4.0$4.0$3.8$3.8$3.6$3.6$3.4$3.415 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
264 M REVENUE
-7.59%
-70.4 M OPERATING INCOME
-233.44%
-52.3 M NET INCOME
-415.35%
-7.3 M OPERATING CASH FLOW
-22.87%
165 M INVESTING CASH FLOW
1546.74%
-123 M FINANCING CASH FLOW
-508.44%
71.4 M REVENUE
6.39%
-50.1 M OPERATING INCOME
-835.24%
-65.5 M NET INCOME
-260.12%
16.6 M OPERATING CASH FLOW
298.61%
-5.98 M INVESTING CASH FLOW
-487.82%
-958 K FINANCING CASH FLOW
-41.09%
Balance Sheet Clarus Corporation
image
Current Assets 178 M
Cash & Short-Term Investments 45.4 M
Receivables 43.7 M
Other Current Assets 88.7 M
Non-Current Assets 116 M
Long-Term Investments 0
PP&E 17.6 M
Other Non-Current Assets 98.7 M
15.42 %14.85 %30.18 %5.99 %33.56 %Total Assets$294.1m
Current Liabilities 36 M
Accounts Payable 11.9 M
Short-Term Debt 5.36 M
Other Current Liabilities 18.8 M
Non-Current Liabilities 25 M
Long-Term Debt 11.3 M
Other Non-Current Liabilities 13.7 M
19.46 %8.78 %30.83 %18.50 %22.42 %Total Liabilities$61.0m
EFFICIENCY
Earnings Waterfall Clarus Corporation
image
Revenue 264 M
Cost Of Revenue 172 M
Gross Profit 92.6 M
Operating Expenses 163 M
Operating Income -70.4 M
Other Expenses -18.1 M
Net Income -52.3 M
300m300m250m250m200m200m150m150m100m100m50m50m00(50m)(50m)(100m)(100m)264m(172m)93m(163m)(70m)18m(52m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
35.04% GROSS MARGIN
35.04%
-26.63% OPERATING MARGIN
-26.63%
-19.78% NET MARGIN
-19.78%
-22.43% ROE
-22.43%
-17.78% ROA
-17.78%
-33.48% ROIC
-33.48%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Clarus Corporation
image
30m30m25m25m20m20m15m15m10m10m5m5m00(5m)(5m)(10m)(10m)(15m)(15m)(20m)(20m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -52.3 M
Depreciation & Amortization 13.8 M
Capital Expenditures -6.74 M
Stock-Based Compensation 5.83 M
Change in Working Capital 416 K
Others 2.54 M
Free Cash Flow -14 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Clarus Corporation
image
Wall Street analysts predict an average 1-year price target for CLAR of $5 , with forecasts ranging from a low of $5 to a high of $5 .
CLAR Lowest Price Target Wall Street Target
5 USD 41.64%
CLAR Average Price Target Wall Street Target
5 USD 41.64%
CLAR Highest Price Target Wall Street Target
5 USD 41.64%
Price
Max Price Target
Min Price Target
Average Price Target
887777666655554444May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
0.56% DIVIDEND YIELD
0.025 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
0.120000.120000.100000.100000.080000.080000.060000.060000.040000.040000.020000.020000.000000.000000.024950.024950.0250.0250.0250.0250.0250.024950.0250.0250.0250.0250.024950.024950.0250.0250.0250.0250.024950.100.024950.100.0250.100.0250.100.0250.100.0250.080.0250.050.002018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 5
6. Ownership
Insider Ownership Clarus Corporation
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
313 K USD 1
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
89.9 K USD 1
0-3 MONTHS
442 K USD 1
3-6 MONTHS
1.37 M USD 2
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Clarus: The Uphill Battle Might Be Worth Joining Now Clarus is a turnaround play, betting on recovery in discretionary spending and undergoing business transformation with a focus on profitability and no long-term debt. The company has valuable niche brands in Outdoor and Adventure segments, with a clean balance sheet and a modest dividend yield of 2.5%. Despite past acquisition challenges, Clarus is taking strategic actions like geographical expansion, bolt-on acquisitions, and operational streamlining to drive future profitability. seekingalpha.com - 1 month ago
Clarus Q4 Earnings Lag Estimates, Revenues Beat, Stock Up CLAR fourth-quarter 2024 results are hurt by challenges in the Adventure segment, partially offset by growth in the Outdoor segment. zacks.com - 1 month ago
Clarus Corporation (CLAR) Q4 2024 Earnings Call Transcript Clarus Corporation (NASDAQ:CLAR ) Q4 2024 Earnings Conference Call March 6, 2025 5:00 PM ET Company Participants Matt Berkowitz - External Director, Investor Relations Warren Kanders - Executive Chairman Mike Yates - Chief Financial Officer Mathew Hayward - Managing Director, Adventure Segment Neil Fiske - President, Black Diamond Equipment Conference Call Participants Anna Glaessgen - B. Riley Securities Matt Koranda - ROTH Capital Laurent Vasilescu - BNP Paribas Peter McGoldrick - Stifel Operator Good afternoon everyone and thank you for participating in today's conference call to discuss Clarus Corporation's Financial Results for the Fourth Quarter Ended December 31st, 2024. seekingalpha.com - 1 month ago
Clarus Corporation (CLAR) Reports Q4 Loss, Tops Revenue Estimates Clarus Corporation (CLAR) came out with a quarterly loss of $0.08 per share versus the Zacks Consensus Estimate of $0.07. This compares to loss of $0.07 per share a year ago. zacks.com - 1 month ago
Clarus Reports Fourth Quarter and Full Year 2024 Results Fourth Quarter Sales of $71.4 million, Adjusted EBITDA of $4.4 million, and Free Cash Flow of $14.4 million Completed the Acquisition of RockyMounts, Expanding Adventure's Bike-Rack Product Capabilities Globally SALT LAKE CITY, March 06, 2025 (GLOBE NEWSWIRE) -- Clarus Corporation (NASDAQ: CLAR) (“Clarus” and/or the “Company”), a global company focused on the outdoor enthusiast markets, reported financial results for the fourth quarter and full year ended December 31, 2024. Fourth Quarter 2024 Financial Summary vs. globenewswire.com - 1 month ago
Clarus Announces $0.025 Per Share Quarterly Dividend SALT LAKE CITY, March 05, 2025 (GLOBE NEWSWIRE) -- Clarus Corporation (NASDAQ: CLAR) (“Clarus” and/or the “Company”), a global company focused on the outdoor enthusiast markets, announced that its board of directors has confirmed the Company's regular quarterly cash dividend of $0.025 per share. globenewswire.com - 1 month ago
Clarus to Post Q4 Earnings: What's in Store for the Stock? CLAR's fourth-quarter performance is likely to have benefited from its focus on product simplification, cost efficiencies and strategic partnerships. zacks.com - 1 month ago
Clarus Sets Fourth Quarter and Full Year 2024 Conference Call for Thursday, March 6, 2025, at 5:00 p.m. ET SALT LAKE CITY, Feb. 20, 2025 (GLOBE NEWSWIRE) -- Clarus Corporation (NASDAQ: CLAR) (“Clarus” and/or the “Company”), a global company focused on the outdoor enthusiast markets, will hold a conference call on Thursday, March 6, 2025, at 5:00 pm ET to discuss its financial results for the fourth quarter and full year ended December 31, 2024. The financial results will be reported in a press release after the close of regular stock market trading hours on the same day as the conference call. globenewswire.com - 1 month ago
Clarus Expands Adventure Lineup With RockyMounts Acquisition CLAR is optimistic about synergies with RockyMounts, backed by the latter's innovative product line and strong customer base. zacks.com - 4 months ago
Rhino-Rack Acquires RockyMounts SALT LAKE CITY, Dec. 09, 2024 (GLOBE NEWSWIRE) -- Clarus Corporation (NASDAQ: CLAR) (“Clarus” and/or the “Company”), a global company focused on the outdoor enthusiast markets, today announced that Rhino-Rack, a leading brand in Clarus's Adventure segment, has acquired certain assets of RockyMounts™, a Colorado-based brand specializing in bicycle transport products. For over 30 years, RockyMounts has designed innovative roof and hitch rack solutions, attracting a dedicated following of customers thanks to the products' distinct style and exceptional durability. globenewswire.com - 4 months ago
Thesis Gold Upsizes Previously-Announced Private Placement To $10 Million Not for distribution to U.S. news wire services or dissemination in the United States VANCOUVER, British Columbia, Dec. 02, 2024 (GLOBE NEWSWIRE) -- Thesis Gold Inc. ("Thesis" or the "Company") (TSXV: TAU | WKN: A3EP87 | OTCQX: THSGF) is pleased to announce that, due to strong investor demand, the Company has agreed with Clarus Securities Inc. (“Clarus”) and Cormark Securities Inc. (“Cormark” and together with Clarus the “Lead Agents”) as Lead Agents on behalf of a syndicate of agents (the “Agents”), to increase the size of its previously announced $7.0 million best-efforts marketed equity private placement (the “Offering”). Pursuant to the upsized deal terms, the Offering will now consist of up to 16,666,667 common shares (the “Common Shares”) at a price of $0.60 per Common Share for gross proceeds of up to approximately $10.0 million. globenewswire.com - 4 months ago
Thesis Gold Announces $7.0 Million Private Placement Not for distribution to U.S. news wire services or dissemination in the United States VANCOUVER, British Columbia, Dec. 02, 2024 (GLOBE NEWSWIRE) -- Thesis Gold Inc. ("Thesis" or the "Company") (TSXV: TAU | WKN: A3EP87 | OTCQX: THSGF) is pleased to announce that the Company has entered into an agreement with Clarus Securities Inc. (“Clarus”) and Cormark Securities Inc. (“Cormark” and together with Clarus the “Lead Agents”) to act as Lead Agents on behalf of a syndicate of agents (the “Agents”), in connection with a best-efforts marketed equity private placement of up to approximately C$7.0 million (the “Offering”). Dr. Ewan Webster, President and CEO, commented “This financing ensures that we are well-positioned to continue advancing our 2025 strategic objectives, including the completion of our Pre-Feasibility Study (PFS), the initiation of the Environmental Impact Assessment (EIA), and preparations for a highly anticipated summer exploration program. globenewswire.com - 4 months ago
8. Profile Summary

Clarus Corporation CLAR

image
COUNTRY US
INDUSTRY Leisure
MARKET CAP $ 135 M
Dividend Yield 0.56%
Description 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.
Contact 2084 East 3900 South, Salt Lake City, UT, 84124 https://www.claruscorp.com
IPO Date May 27, 1998
Employees 470
Officers Mr. Michael J. Yates Chief Financial Officer, Secretary & Treasurer Mr. McNeil Seymour Fiske Jr. President of Black Diamond Equipment Mr. Mathew Hayward Managing Director of Clarus Adventure Segment Mr. Daniel Bruntsch Head of EMEA Sales Mr. David Cook Global Head of OEM Mr. Warren B. Kanders Executive Chairman