
Clear Secure Inc
NYSE:YOU

Intrinsic Value
The intrinsic value of one
YOU
stock under the Base Case scenario is
22.78
USD.
Compared to the current market price of 25.79 USD,
Clear Secure Inc
is
Overvalued by 12%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Clear Secure Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Clear Secure Inc
Balance Sheet Decomposition
Clear Secure Inc
Current Assets | 662.2m |
Cash & Short-Term Investments | 609.5m |
Receivables | 511k |
Other Current Assets | 52.2m |
Non-Current Assets | 532.7m |
Long-Term Investments | 7m |
PP&E | 165.8m |
Intangibles | 78.1m |
Other Non-Current Assets | 281.9m |
Free Cash Flow Analysis
Clear Secure Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Clear Secure Inc
Revenue
|
770.5m
USD
|
Cost of Revenue
|
-110.4m
USD
|
Gross Profit
|
660.1m
USD
|
Operating Expenses
|
-539.2m
USD
|
Operating Income
|
120.9m
USD
|
Other Expenses
|
48.8m
USD
|
Net Income
|
169.7m
USD
|
YOU Profitability Score
Profitability Due Diligence
Clear Secure Inc's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Score
Clear Secure Inc's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
YOU Solvency Score
Solvency Due Diligence
Clear Secure Inc's solvency score is 58/100. The higher the solvency score, the more solvent the company is.

Score
Clear Secure Inc's solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
YOU Price Targets Summary
Clear Secure Inc
According to Wall Street analysts, the average 1-year price target for
YOU
is 32.2 USD
with a low forecast of 22.22 USD and a high forecast of 47.25 USD.
Dividends
Current shareholder yield for YOU is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
YOU
stock under the Base Case scenario is
22.78
USD.
Compared to the current market price of 25.79 USD,
Clear Secure Inc
is
Overvalued by 12%.