Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Loading...
Community
/
United States
/
Software
/
Clear Secure
YOU
Clear Secure
---------------------
RO
Rogie
Not Invested
Community Contributor
Published
27 Jan 25
Updated
28 Jan 25
3
Set Fair Value
0
votes
Share
Rogie
's Fair Value
US$45.00
19.3% undervalued
intrinsic discount
28 Jan
US$36.31
1Y
19.5%
7D
-0.1%
Loading
1Y
19.5%
7D
-0.1%
Author's Valuation
US$45.0
19.3% undervalued
intrinsic discount
Rogie's Fair Value
View Valuation
Narrative
Updates
1
Shared on
28 Jan 25
Rogie has increased revenue growth from 9.0% to 12.6%.
Read more
0
votes
Share
Valuator
Company Info
Notes
Rogie
's
Fair Value
US$45.0
19.3% undervalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
-72m
1b
2019
2021
2023
2024
2025
2027
2029
Revenue US$1.3b
Earnings US$213.2m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
8.65%
Software revenue growth rate
1.44%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.47%
Calculation
US$213.20m
Earnings '29
x
35.00x
PE Ratio '29
=
US$7.46b
Market Cap '29
US$7.46b
Market Cap '29
/
117.78m
No. shares '29
=
US$63.36
Share Price '29
US$63.36
Share Price '29
Discounted to 2024 @ 7.08% p.a.
=
US$45.01
Fair Value '24
