Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Clear Secure, Inc.
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-65.5% vs price
Base Case (Median)
-32.9% vs price
Bull Case (75th pct.)
-4.3% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $40.39 | -2.8% | High (40%) |
| PE Comparable | $37.95 | -8.7% | Medium (25%) |
| Graham Number | $7.67 | -81.5% | Low (10%) |
| EV/EBITDA | $17.78 | -57.2% | Medium (20%) |
| EV/FCF | $100.71 | 142.4% | Medium (20%) |
| Earnings Power Value | $13.20 | -68.2% | Medium (50%) |
Based on 6 out of 7 methods, YOU appears overvalued at the current price of $41.55. The base case fair value of $27.87 implies 32.9% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.