Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Software
/
Clear Secure
YOU
Clear Secure
A Technology Company on a whole different Level
DA
DailyInvestors
Invested
Community Contributor
Published
16 Oct 24
Updated
16 Oct 24
3
Set Fair Value
1
votes
Share
DailyInvestors
's Fair Value
US$50.00
27.9% undervalued
intrinsic discount
16 Oct
US$36.04
Loading
1Y
24.9%
7D
7.6%
Author's Valuation
US$50.0
27.9% undervalued
intrinsic discount
DailyInvestors's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
DailyInvestors
's
Fair Value
US$50.0
27.9% undervalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
-72m
2b
2019
2021
2023
2024
2025
2027
2029
Revenue US$1.5b
Earnings US$159.3m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
8.65%
Software revenue growth rate
1.48%
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$159.35m
Earnings '29
x
45.76x
PE Ratio '29
=
US$7.29b
Market Cap '29
US$7.29b
Market Cap '29
/
105.43m
No. shares '29
=
US$69.16
Share Price '29
US$69.16
Share Price '29
Discounted to 2024 @ 6.71% p.a.
=
US$49.99
Fair Value '24
