The Discounted Cash Flow (DCF) valuation of Clear Secure Inc (YOU) is 45.49 USD. With the latest stock price at 52.76 USD, the upside of Clear Secure Inc based on DCF is -13.8%.
Based on the latest price of 52.76 USD and our DCF valuation, Clear Secure Inc (YOU) is a sell. selling YOU stocks now will result in a potential gain of 13.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.9% - 9.3% | 8.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 34.47 - 69.58 | 45.49 |
| Upside | -34.7% - 31.9% | -13.8% |