Clear Secure

YOU Market Outlook

NateF

Not Invested

Community Contributor

Published

01 Jan 25

Updated

02 Jan 25

NateF's Fair Value

US$20.05

88.6% overvalued

13 Jan

US$37.82

21.4%

8.7%

21.4%

8.7%

Edit anytime before May 14 2:36 AM. Then post Updates to your followers.

Author's Valuation

US$20.1

88.6% overvalued

NateF's Fair Value

Narrative

Updates1

Shared on02 Jan 25

NateF has decreased revenue growth from 10.0% to 1.8%.

NateF'sFair Value

US$20.05

88.6% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

8.65%

Software revenue growth rate

1.47%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.49%

Calculation

US$105.38m

Earnings '29

31.46x

PE Ratio '29

US$3.31b

Market Cap '29

US$3.31b

Market Cap '29

117.78m

No. shares '29

US$28.15

Share Price '29

US$28.15 Share Price '29

Discounted to 2024 @ 7.01% p.a.

US$20.05

Fair Value '24