Clear Secure

Strong potential through partnerships, international expansion and wider application of biometrics

Brogers

Not Invested

Community Contributor

Published

28 Jan 25

Updated

04 Feb 25

Brogers's Fair Value

US$46.66

22.8% undervalued

04 Feb

US$36.03

22.2%

6.0%

22.2%

6.0%

Author's Valuation

US$46.7

22.8% undervalued

Brogers's Fair Value

Narrative

Updates1

Shared on30 Jan 25
Fair value Decreased 0.064%

Brogers has increased revenue growth from 8.9% to 12.6%.

Brogers'sFair Value

US$46.7

22.8% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

8.65%

Software revenue growth rate

1.48%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.47%

Calculation

US$384.71m

Earnings '34

35.00x

PE Ratio '34

US$13.46b

Market Cap '34

US$13.46b

Market Cap '34

146.18m

No. shares '34

US$92.11

Share Price '34

US$92.11 Share Price '34

Discounted to 2024 @ 7.04% p.a.

US$46.66

Fair Value '24

Strong potential through partnerships, international expansion and wider application of biometrics

Shared on30 Jan 25Fair value Decreased 0.064%

Shared on30 Jan 25
Fair value Decreased 0.064%