Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
The historical rank and industry rank for Climb Global Solutions's Intrinsic Value: Projected FCF or its related term are showing as below:
STU:PYA'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.53 Med: 0.85 Max: 1.57
Current: 1.06
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Climb Global Solutions was 1.57. The lowest was 0.53. And the median was 0.85.
STU:PYA's Price-to-Projected-FCF is ranked better than 65.92% of 1690
companies
in the Hardware industry
Industry Median: 1.71
vs STU:PYA: 1.06
Climb Global Solutions (STU:PYA) Intrinsic Value: Projected FCF Explanation
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
Climb Global Solutions's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
5.70
/
23.024427113667
=
0.25
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Climb Global Solutions Intrinsic Value: Projected FCF Related Terms
Climb Global Solutions Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for Climb Global Solutions's Intrinsic Value: Projected FCF can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Climb Global Solutions Intrinsic Value: Projected FCF Chart
STU:PYA vs EACO, SPRS, TAIT: Intrinsic Value: Projected FCF Comparison
For the Electronics & Computer Distribution subindustry, Climb Global Solutions's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Climb Global Solutions Price-to-Projected-FCF vs Hardware Industry
For the Hardware industry and Technology sector, Climb Global Solutions's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Climb Global Solutions's Price-to-Projected-FCF falls into.
Climb Global Solutions Intrinsic Value: Projected FCF Calculation
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
What does a Intrinsic Value: Projected FCF of €5.39 mean?
Climb Global Solutions (STU:PYA) has a Intrinsic Value: Projected FCF of €5.39 as of Sep. 22, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Climb Global Solutions and its competitors. According to the industry distribution chart, Climb Global Solutions ranks #576 out of 1690 companies in the Hardware industry, placing it in the top 34.1%.
Is Climb Global Solutions' Intrinsic Value: Projected FCF too high?
Climb Global Solutions' current Intrinsic Value: Projected FCF is €5.39. Based on the distribution chart, Climb Global Solutions ranks #576 out of 1690 companies in the Hardware industry, which is above the industry midpoint. Overall, Climb Global Solutions has a GF Score™ of 97/100, reflecting its overall financial health beyond just this single metric.
How does Climb Global Solutions' Intrinsic Value: Projected FCF compare to EACO and SPRS?
According to the Hardware industry distribution chart, Climb Global Solutions ranks #576 out of 1690 companies for Intrinsic Value: Projected FCF. This puts Climb Global Solutions in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 1.71. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Hardware company?
The median Intrinsic Value: Projected FCF among Hardware companies is 1.71, based on 1,690 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Climb Global Solutions and its competitors. For the Hardware industry, the median Intrinsic Value: Projected FCF is 1.71 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Climb Global Solutions's current Intrinsic Value: Projected FCF is €5.39. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Climb Global Solutions stock overvalued right now?
Climb Global Solutions (STU:PYA) has a current Intrinsic Value: Projected FCF of €5.39. The stock's GF Value™ is €6.88, compared to a current price of €5.70 — trading 17.2% below its estimated fair value. The current Intrinsic Value: Projected FCF is €5.39. Climb Global Solutions' overall GF Score™ is 97/100 with 2 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Climb Global Solutions (STU:PYA), the current Intrinsic Value: Projected FCF is €5.39 as of Sep. 22, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is Climb Global Solutions (STU:PYA) Overvalued in 2026?
Based on GuruFocus' analysis, Climb Global Solutions stock appears to be undervalued.
The current stock price of €5.70 is trading 17.2% below its estimated GF Value™ of €6.88.
Key valuation signals for STU:PYA:
Intrinsic Value: Projected FCF: €5.39
GF Value™: €6.88 vs. price of €5.70 (17.2% below fair value)
No single metric tells the full story. See the STU:PYA stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Climb Global Solutions Inc is a cloud-based, value-added IT distribution and solutions company specializing in emerging technologies. It operates across the USA, Canada, United Kingdom, and Europe through multiple business units, including Climb Channel Solutions, Sigma, Grey Matter, Interwork, and TechXtend. The company is organized into two reportable operating segments. The Distribution segment distributes technical software to corporate resellers, value-added resellers (VARs), consultants, and systems integrators under the name Climb Channel Solutions. The Solutions segment is a cloud solutions provider and value-added reseller of software, hardware, and services to customers under the name Grey Matter.
97GF Score
Get the complete analysis for STU:PYA
Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
STU:PYA has been successfully added to your 
