investorscraft@gmail.com

Intrinsic ValueClarus Corporation (CLAR)

Previous Close$3.82
Intrinsic Value
Upside potential
Previous Close
$3.82

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Clarus Corporation operates in the outdoor and consumer products industry, specializing in high-performance equipment for climbing, skiing, and adventure sports. The company generates revenue through branded products under well-known labels like Black Diamond and Sierra, targeting outdoor enthusiasts and professionals. Its vertically integrated model combines design, manufacturing, and distribution, allowing for strong brand control and margin optimization. Clarus competes in a niche but growing market, emphasizing innovation, durability, and sustainability to differentiate itself from mass-market competitors. The company’s strategic focus on premium positioning and direct-to-consumer channels enhances its resilience against broader retail pressures. With a global footprint, Clarus leverages its reputation for quality to expand in both established and emerging outdoor markets, though it faces challenges from seasonal demand fluctuations and competitive pricing dynamics.

Revenue Profitability And Efficiency

Clarus reported revenue of $264.3 million for FY 2024, reflecting its core market presence, but posted a net loss of $52.3 million, driven by operational challenges and potential restructuring costs. Diluted EPS stood at -$1.37, indicating profitability pressures. Operating cash flow was negative at $7.3 million, while capital expenditures totaled $6.7 million, suggesting constrained liquidity amid reinvestment needs.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in its current operational framework. Elevated costs relative to revenue suggest margin compression, possibly due to supply chain disruptions or pricing pressures. Capital expenditures, though modest, indicate ongoing investments in product development or infrastructure, but returns remain uncertain given the net loss position.

Balance Sheet And Financial Health

Clarus maintains a conservative balance sheet with $45.4 million in cash and equivalents against $16.6 million in total debt, providing liquidity flexibility. The low debt level reduces financial risk, but negative cash flow raises questions about near-term sustainability. Shareholders’ equity is likely pressured by accumulated losses, warranting close monitoring of working capital trends.

Growth Trends And Dividend Policy

Despite profitability challenges, Clarus paid a dividend of $0.10 per share, signaling commitment to shareholder returns. Growth prospects hinge on market expansion and operational improvements, though recent performance suggests subdued momentum. The dividend yield may attract income-focused investors, but sustainability depends on earnings recovery.

Valuation And Market Expectations

The market likely prices Clarus at a discount due to its unprofitability and cash flow concerns. Investors may await signs of margin stabilization or top-line growth before assigning higher multiples. The stock’s valuation could remain volatile until clearer operational turnaround evidence emerges.

Strategic Advantages And Outlook

Clarus’s strong brand equity and niche focus provide a foundation for recovery, but execution risks persist. Success depends on cost management, demand resilience, and leveraging its direct-to-consumer channels. Long-term opportunities in sustainable outdoor gear could offset near-term headwinds if operational efficiencies improve.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount