US · CLMB
Climb Global Solutions, Inc.
- Sector
- Technology · Technology Distributors
- Headquarters
- Eatontown, NJ 07724
- Website
- climbglobalsolutions.com
Price · as of 2025-12-31
$18.89
Market cap 436.8M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $320.94 | +1,598.99% |
| Intrinsic Value(DCF) | $2,767.27 | +14,549.39% |
| Graham-Dodd Method(GD) | $41.20 | +118.1% |
| Graham Formula(GF) | $219.63 | +1,062.68% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $8.76 | $28.16 | $732.76 | $2.68 | $35.42 |
| 2012 | $8.54 | $29.91 | $1,183.58 | $3.29 | $32.02 |
| 2013 | $10.46 | $49.72 | $7.77 | $4.82 | $13.32 |
| 2014 | $13.04 | $143.66 | $3.17 | $4.27 | $25.89 |
| 2015 | $12.21 | $25.49 | $3.46 | $4.14 | $24.91 |
| 2016 | $14.49 | $344.62 | $202.50 | $4.25 | $22.44 |
| 2017 | $12.11 | $46.45 | $210.11 | $4.23 | $17.91 |
| 2018 | $9.70 | $2,361.37 | $0.00 | $2.82 | $0.00 |
| 2019 | $13.99 | $269.16 | $0.00 | $7.51 | $34.51 |
| 2020 | $23.40 | $125.66 | $3.04 | $1.24 | $29.04 |
| 2021 | $30.10 | $332.29 | $37.01 | $8.50 | $43.04 |
| 2022 | $47.52 | $47.97 | $73.48 | $13.32 | $43.85 |
| 2023 | $67.00 | $112.99 | $508.01 | $14.55 | $64.55 |
| 2024 | $131.05 | $164.29 | $2,215.06 | $23.10 | $162.26 |
| 2025 | $88.76 | $320.94 | $9,497.83 | $41.20 | $219.63 |
AI valuation
Our deep-learning model estimates Climb Global Solutions, Inc.'s (CLMB) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $320.94
- Current price
- $18.89
- AI upside
- +1,598.99%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$2,767.27
+14,549.39% upside
Graham-Dodd
$41.20
+118.1% upside
Graham Formula
$219.63
+1,062.68% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CLMB | Climb Global Solutions, I… | $18.89 | 436.8M | +1,599% | +14,549% | +118% | +1,063% | — | 3.44 | 0.62 | 10.33 | — | 8.45 | 16.13% | 4.47% | 3.27% | 0.00% | 30.27% | 0.00% | 0.03 | — | 1.11 | 1.07 | -0.93 | 1429.00% | 4014.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | — | 1.61% | 12.62 | — | 0.56 | 2.69 |
| AMBQ | Ambiq Micro, Inc. | $30.70 | 643.27M | — | — | — | — | — | — | — | — | — | — | 31.93% | -53.39% | -52.14% | -54.75% | -138.69% | -44.89% | 0.01 | — | 7.56 | 6.07 | 1.75 | -3740.00% | 1607.00% | -1608.00% | — | -1.82 | -85.91% | — | 0.00% | — | — | — | — | — |
| CCSI | Consensus Cloud Solutions… | $30.08 | 571.69M | +161% | -34% | -86% | +16% | 6.78 | 41.62 | 1.64 | 6.39 | — | -1.52 | 79.81% | 42.96% | 24.17% | -257.35% | 21.98% | 13.35% | 42.14 | 4.23 | 1.79 | 1.50 | 2.99 | -564.00% | -20.00% | 1987.00% | 18.46% | 2.08 | 20.88% | 0.00% | 0.00% | 15.85% | 7.18 | 10.19 | 3.09 | 1.90 |
| DAVA | Endava plc | $4.68 | 258.82M | +649% | -13% | +5% | +26% | 20.94 | 0.76 | 0.58 | 9.08 | 86.76 | 50.75 | 25.65% | 4.08% | 2.75% | 3.47% | 3.62% | 2.18% | 0.39 | 2.95 | 2.32 | 2.22 | 2.50 | 2414.00% | 425.00% | -171.00% | 10.82% | 0.43 | 6.28% | 0.00% | 0.00% | 14.58% | 19.45 | 12.75 | 0.79 | 2.76 |
| DJCO | Daily Journal Corporation | $509.51 | 701.96M | +27,579% | -30% | +36% | +418% | 5.66 | 1.62 | 7.24 | 0.95 | 13.01 | 1.62 | 36.66% | 10.86% | 127.86% | 33.48% | -11.63% | 23.56% | 0.06 | 6.90 | 13.89 | 13.78 | 0.02 | 4350.00% | 2541.00% | -975580.00% | 2.10% | 0.34 | -16.27% | 0.00% | 0.00% | 2.09% | 15.13 | 10.82 | 1.64 | 4.73 |
| DOMO | Domo, Inc. | $3.59 | 150.06M | +4,819% | -8% | — | — | -3.86 | -1.79 | 1.00 | -8.13 | -270.38 | -1.68 | 74.45% | -18.70% | -25.84% | 49.54% | 68.94% | -37.24% | -0.76 | -2.99 | 0.56 | 0.46 | -1.80 | 143.00% | -61.00% | 10213.00% | -5.84% | -0.04 | 21.51% | 0.00% | 0.00% | 0.26% | -6.86 | -21.99 | 1.28 | -9.30 |
| HCKT | The Hackett Group, Inc. | $13.66 | 370.61M | +146% | -58% | — | -80% | 28.97 | 5.51 | 1.23 | 13.71 | — | -14.52 | 38.34% | 8.72% | 4.23% | 14.09% | 12.94% | 6.53% | 1.17 | 15.53 | 1.72 | 1.59 | 1.93 | -5524.00% | -262.00% | -2569.00% | 8.65% | 0.83 | 26.55% | 3.44% | 99.70% | 21.89% | 16.37 | 13.45 | 1.43 | 4.31 |
| IBEX | IBEX Limited | $28.90 | 389.2M | +117% | -23% | -28% | +52% | 11.69 | 3.21 | 0.77 | 7.49 | 41.37 | 3.52 | 30.91% | 8.35% | 6.60% | 24.57% | 20.85% | 13.00% | 0.52 | 28.53 | 1.82 | 1.68 | 0.84 | 2826.00% | 977.00% | 92.00% | 6.33% | 0.57 | 15.21% | 0.00% | 0.00% | 18.10% | 10.41 | 17.78 | 0.87 | 4.89 |
| NBP | NovaBridge Biosciences | $3.28 | 164.38M | +832% | — | — | — | -1.40 | 0.35 | — | 0.27 | — | 0.35 | 0.00% | — | — | -5.18% | 184.97% | -3.52% | 0.02 | — | 20.90 | 20.65 | 0.17 | -7469.00% | -10000.00% | -2780.00% | -75.77% | -6.23 | 25.98% | 0.00% | 0.00% | 0.48% | 0.27 | 1.90 | — | -9.72 |
| PRTH | Priority Technology Holdi… | $5.55 | 454.39M | +1,046% | +100% | — | +32% | 24.88 | -3.58 | 0.68 | 7.97 | — | -0.76 | 37.29% | 15.17% | 2.73% | -85.84% | 12.15% | 1.40% | -5.58 | 1.50 | 1.05 | 0.12 | 4.73 | -5079.00% | 1642.00% | 653.00% | 10.70% | 0.08 | 9.03% | 13.09% | 325.60% | 13.35% | 11.01 | 22.99 | 1.67 | 0.82 |
| WEAV | Weave Communications, Inc… | $5.04 | 393.25M | +467% | +167% | — | — | -14.50 | 4.94 | 1.70 | -38.19 | — | 8.88 | 72.09% | -12.10% | -11.74% | -37.56% | -50.32% | -14.14% | 1.05 | -17.01 | 1.08 | 1.02 | -2.95 | -750.00% | 1699.00% | 2664.00% | 3.73% | 0.21 | 27.23% | 0.00% | 0.00% | 0.00% | -14.24 | 27.17 | 1.72 | 0.53 |
About Climb Global Solutions, Inc.
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.
- CEO
- Dale Richard Foster
- Employees
- 367
- Beta
- 1.13
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2,767.27 ÷ $18.89) − 1 = +14,549.39% (DCF, example).