US · YOU
Clear Secure, Inc.
- Sector
- Technology · Software - Application
- Headquarters
- New York City, NY 10022
- Website
- clearme.com
Price · as of 2025-12-31
$54.98
Market cap 4.67B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $53.45 | -2.78% |
| Intrinsic Value(DCF) | $86.12 | +56.64% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $62.36 | +13.42% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $0.55 | $0.00 | |||
| 2021 | $18.79 | $135.22 | $2.41 | $0.48 | $0.00 |
| 2022 | $23.47 | $37.67 | $2,016.61 | $0.00 | $0.00 |
| 2023 | $19.29 | $38.97 | $1,205.86 | $0.00 | $14.45 |
| 2024 | $24.95 | $69.12 | $653.17 | $0.00 | $58.94 |
| 2025 | $48.04 | $53.45 | $136.48 | $0.00 | $62.36 |
AI valuation
Our deep-learning model estimates Clear Secure, Inc.'s (YOU) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $53.45
- Current price
- $54.98
- AI upside
- -2.78%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$86.12
+56.64% upside
Graham-Dodd
—
— upside
Graham Formula
$62.36
+13.42% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| YOU | Clear Secure, Inc. | $54.98 | 4.67B | -3% | +57% | — | +13% | 18.79 | 25.80 | 5.09 | 16.14 | — | 40.83 | 85.81% | 20.70% | 27.09% | 129.75% | -45.91% | 19.53% | 0.00 | — | 1.01 | 0.92 | -0.36 | -2821.00% | 1691.00% | 2096.00% | 7.48% | 0.49 | -84.48% | 2.00% | 37.70% | 7.82% | 20.83 | 11.32 | 4.31 | 3.80 |
| ALRM | Alarm.com Holdings, Inc. | $47.85 | 2.39B | +103% | -41% | -46% | -14% | 17.96 | 2.79 | 2.34 | 10.90 | 241.96 | 4.51 | 63.10% | 13.43% | 13.11% | 16.72% | 13.34% | 6.26% | 1.34 | 7.85 | 1.92 | 1.66 | 0.73 | 742.00% | 759.00% | -3018.00% | 5.80% | 0.23 | 17.31% | 0.00% | 0.00% | 1.76% | 18.68 | 18.51 | 2.51 | 2.46 |
| BLKB | Blackbaud, Inc. | $48.54 | 2.32B | +89% | -59% | — | -71% | 20.30 | 27.45 | 2.07 | 9.42 | — | -1.89 | 58.59% | 16.91% | 10.19% | 101.27% | 20.44% | 4.71% | 13.16 | 2.62 | 0.79 | 0.71 | 1.26 | -14232.00% | -235.00% | -1065.00% | 11.04% | 0.22 | 31.66% | 0.00% | 0.00% | 38.50% | 14.12 | 10.45 | 2.39 | 1.23 |
| BRZE | Braze, Inc. | $18.99 | 1.94B | +88% | +485% | — | — | -28.51 | 6.25 | 5.00 | -22.67 | — | 6.69 | 69.13% | -20.59% | -17.48% | -22.64% | -227.27% | -12.37% | 0.18 | — | 1.98 | 1.90 | -0.04 | -2273.00% | 2578.00% | -46154.00% | 0.79% | 0.11 | 43.62% | 0.00% | 0.00% | 0.61% | -20.80 | 108.35 | 4.28 | 4.21 |
| EEFT | Euronet Worldwide, Inc. | $69.55 | 2.92B | +71% | -26% | -10% | +39% | 10.60 | 2.48 | 0.77 | 5.76 | 220.62 | 172.72 | 83.20% | 12.48% | 7.29% | 24.26% | 22.58% | 5.02% | 1.72 | 6.27 | 1.11 | 0.53 | 0.85 | 481.00% | 638.00% | -2945.00% | 13.23% | 0.15 | 26.51% | 0.00% | 0.00% | 0.00% | 7.26 | 8.86 | 0.91 | 1.38 |
| INTA | Intapp, Inc. | $22.43 | 1.84B | +113% | +89% | -94% | — | -193.13 | 6.77 | 6.98 | -693.36 | — | 23.02 | 73.98% | -5.43% | -3.61% | -3.50% | -12.28% | -2.04% | 0.03 | — | 1.30 | 1.22 | 63.92 | -4889.00% | 1709.00% | 8812.00% | 3.46% | 0.35 | 54.70% | 0.00% | 0.00% | 0.00% | -117.75 | 26.44 | 6.39 | 5.45 |
| KC | Kingsoft Cloud Holdings L… | $13.48 | 3.72B | -31% | -38% | — | — | -15.49 | 5.93 | 3.94 | -67.90 | — | -231.29 | 17.22% | -22.34% | -25.26% | -32.82% | -24.86% | -12.12% | 1.01 | -7.46 | 0.75 | 0.59 | -5.22 | -1148.00% | 1047.00% | 4316.00% | -9.96% | 0.07 | -43.70% | 0.00% | 0.00% | 0.00% | -19.04 | -10.84 | 4.25 | 0.34 |
| NATL | NCR Atleos Corporation | $44.28 | 3.27B | +35% | -55% | — | -56% | 21.84 | 8.78 | 0.81 | 4.49 | 29.52 | -1.72 | 24.37% | 10.98% | 3.72% | 48.87% | 26.79% | 2.89% | 0.56 | 1.77 | 0.96 | 0.53 | -0.31 | 7398.00% | 86.00% | 1659.00% | 6.76% | 0.19 | 15.63% | 0.00% | 0.00% | 81.58% | 6.92 | 13.83 | 0.76 | 1.51 |
| NCNO | nCino, Inc. | $16.14 | 1.87B | +119% | -41% | — | — | -72.54 | 2.52 | 5.08 | 299.92 | — | -32.47 | 60.07% | -3.35% | -7.01% | -3.54% | -1.52% | -2.57% | 0.22 | -2.07 | 1.20 | 1.06 | 12.14 | -1316.00% | 1345.00% | -90.00% | 1.93% | 0.22 | 4.78% | 0.00% | 0.00% | 0.00% | -157.94 | 54.10 | 5.30 | 3.22 |
| PAGS | PagSeguro Digital Ltd. | $10.61 | 3.19B | +155% | -38% | +38% | +185% | 5.23 | 0.85 | 0.68 | 6.85 | 17.56 | 1.06 | 47.95% | 32.50% | 11.54% | 17.05% | 13.71% | 3.72% | 2.77 | 1.59 | 1.51 | 1.40 | 5.27 | 2980.00% | 1692.00% | -38522.00% | -46.05% | -0.08 | -14.84% | 0.00% | 0.00% | 6.30% | 8.67 | -9.01 | 2.82 | 1.20 |
| RUM | Rumble Inc. | $5.41 | 2.35B | +408% | -38% | — | — | -5.05 | -27.10 | 17.91 | -4.89 | -2.71 | -16.59 | -45.02% | -137.04% | -354.35% | -358.99% | 185.07% | -137.82% | -0.03 | — | 0.63 | 0.57 | 0.34 | 18621.00% | 1794.00% | -1656.00% | -5.24% | -0.40 | 127.59% | 0.00% | 0.00% | 0.11% | -12.21 | -17.82 | 16.74 | -1.71 |
About Clear Secure, Inc.
Clear Secure, Inc. provides a member-centric secure identity platform in the United States. The company's secure identity platform is a multi-layered infrastructure consisting of front-end, including enrollment, verification, and linking. It also offers CLEAR Plus, a consumer aviation subscription service, which enables access to predictable entry lanes in airport security checkpoints, as well as access to broader network; and CLEAR app, a consumer-facing digital product that facilitates new user enrollment and member engagement from their mobile device. In addition, the company provides Reserve powered by CLEAR, a virtual queuing technology that provides users with the choice of how they queue either at home or on the move; and Atlas Certified, an automated solution to verify professional licenses and certification data across industries by communicating with certifying organizations for on-demand, current, and trusted data. The company was founded in 2010 and is headquartered in New York, New York.
- CEO
- Caryn Gail Seidman-Becker
- Employees
- 4.02K
- Beta
- 1.19
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($86.12 ÷ $54.98) − 1 = +56.64% (DCF, example).