|
Clarus Corporation (Clar) Valation DCF |
Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
Pré-Construits Pour Une Utilisation Rapide Et Efficace
Compatible MAC/PC, entièrement débloqué
Aucune Expertise N'Est Requise; Facile À Suivre
Clarus Corporation (CLAR) Bundle
Évaluez les perspectives financières de Clarus Corporation (Clar) comme un expert! Ce (Clar) Calculator DCF fournit des mesures financières pré-remplies et offre une pleine flexibilité pour modifier la croissance des revenus, le WACC, les marges et d'autres hypothèses cruciales pour s'aligner sur vos prévisions.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 224.0 | 375.8 | 448.1 | 286.0 | 264.3 | 292.9 | 324.6 | 359.6 | 398.5 | 441.6 |
| Revenue Growth, % | 0 | 67.76 | 19.24 | -36.17 | -7.59 | 10.81 | 10.81 | 10.81 | 10.81 | 10.81 |
| EBITDA | 14.6 | 13.0 | 12.4 | 1.5 | -9.4 | 5.7 | 6.3 | 7.0 | 7.8 | 8.6 |
| EBITDA, % | 6.52 | 3.47 | 2.76 | 0.52234 | -3.54 | 1.95 | 1.95 | 1.95 | 1.95 | 1.95 |
| Depreciation | 9.8 | 18.2 | 23.0 | 20.4 | 13.8 | 15.6 | 17.3 | 19.2 | 21.3 | 23.6 |
| Depreciation, % | 4.36 | 4.84 | 5.12 | 7.11 | 5.23 | 5.33 | 5.33 | 5.33 | 5.33 | 5.33 |
| EBIT | 4.8 | -5.2 | -10.6 | -18.9 | -23.2 | -9.9 | -11.0 | -12.2 | -13.5 | -15.0 |
| EBIT, % | 2.16 | -1.38 | -2.36 | -6.59 | -8.77 | -3.39 | -3.39 | -3.39 | -3.39 | -3.39 |
| Total Cash | 17.8 | 19.5 | 12.1 | 11.3 | 45.4 | 21.6 | 24.0 | 26.6 | 29.4 | 32.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 50.6 | 66.3 | 48.1 | 54.9 | 43.7 | 50.8 | 56.3 | 62.3 | 69.1 | 76.6 |
| Account Receivables, % | 22.59 | 17.64 | 10.74 | 19.18 | 16.52 | 17.33 | 17.33 | 17.33 | 17.33 | 17.33 |
| Inventories | 68.4 | 129.4 | 147.1 | 91.4 | 82.3 | 94.2 | 104.4 | 115.7 | 128.2 | 142.1 |
| Inventories, % | 30.52 | 34.42 | 32.82 | 31.96 | 31.13 | 32.17 | 32.17 | 32.17 | 32.17 | 32.17 |
| Accounts Payable | 21.5 | 31.5 | 24.8 | 20.0 | 11.9 | 20.5 | 22.7 | 25.2 | 27.9 | 30.9 |
| Accounts Payable, % | 9.59 | 8.38 | 5.53 | 7 | 4.49 | 7 | 7 | 7 | 7 | 7 |
| Capital Expenditure | -5.4 | -17.4 | -8.3 | -6.0 | -6.7 | -7.9 | -8.8 | -9.7 | -10.8 | -11.9 |
| Capital Expenditure, % | -2.42 | -4.63 | -1.84 | -2.09 | -2.55 | -2.7 | -2.7 | -2.7 | -2.7 | -2.7 |
| Tax Rate, % | 25.92 | 25.92 | 25.92 | 25.92 | 25.92 | 25.92 | 25.92 | 25.92 | 25.92 | 25.92 |
| EBITAT | 7.5 | -9.7 | -9.6 | -9.5 | -17.2 | -8.2 | -9.1 | -10.1 | -11.2 | -12.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -85.6 | -75.6 | -1.2 | 49.0 | 2.1 | -10.9 | -14.0 | -15.6 | -17.2 | -19.1 |
| WACC, % | 7.72 | 7.72 | 7.68 | 7.49 | 7.6 | 7.65 | 7.65 | 7.65 | 7.65 | 7.65 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -60.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -19 | |||||||||
| Terminal Value | -345 | |||||||||
| Present Terminal Value | -239 | |||||||||
| Enterprise Value | -300 | |||||||||
| Net Debt | -29 | |||||||||
| Equity Value | -271 | |||||||||
| Diluted Shares Outstanding, MM | 38 | |||||||||
| Equity Value Per Share | -7.08 |
What You Will Get
- Editable Forecast Inputs: Seamlessly adjust assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Clarus Corporation’s (CLAR) financial data pre-loaded to facilitate your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you automatically.
- Customizable and Professional: A refined Excel model that caters to your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive Financial Data: Gain access to precise pre-loaded historical figures and future forecasts for Clarus Corporation (CLAR).
- Adjustable Forecast Parameters: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic adjustments to DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Visual Dashboard: Intuitive charts and summaries to help you visualize your valuation outcomes.
- Designed for All Skill Levels: A straightforward layout tailored for investors, CFOs, and consultants alike.
How It Works
- 1. Download the Template: Obtain the Excel file containing Clarus Corporation’s (CLAR) preloaded data.
- 2. Modify Assumptions: Adjust crucial inputs such as growth rates, WACC, and capital expenditures.
- 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate various forecasts to investigate different valuation results.
- 5. Present with Assurance: Share professional valuation insights to reinforce your decision-making process.
Why Choose This Calculator for Clarus Corporation (CLAR)?
- Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses tailored for Clarus Corporation (CLAR).
- Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios for Clarus Corporation (CLAR).
- Detailed Insights: Automatically computes Clarus Corporation’s (CLAR) intrinsic value and Net Present Value.
- Preloaded Data: Historical and forecasted data provide reliable starting points for analysis.
- Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on Clarus Corporation (CLAR).
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for analyzing portfolios involving Clarus Corporation (CLAR).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in Clarus Corporation (CLAR).
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Tech Enthusiasts: Gain insights into the market valuation of tech companies like Clarus Corporation (CLAR).
What the Template Contains
- Historical Data: Includes Clarus Corporation’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Clarus Corporation’s intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Clarus Corporation’s financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.