EN DE

Clear Secure, Inc (YOU) Fair Value & Analysis

Technology · US · Market cap $7.0B

CS Clear Secure, Inc logo Clear Secure, Inc YOU · US
Price$51.29
Fair Value$21.70
Upside-57.7%
Quality78/100
Watch Clear Secure, Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 13.0% net margin
generates free cash flow
0.99% dividend yield
Mixed vs. peers (6/13)
Wide moat 79/100
Evidence: High Range $16.28 – $37.66 Share as image

Fair value as of: Jul 25, 2026

From 26 valuation models · updated 16 days ago

Share price −7.6% over the past month.

A strong business, but screening 58% overvalued on our models.

What matters now

  • A high-quality business (quality 78/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case ($37.66). The favourable scenario is already priced in.
  • A fairly wide model range ($16.28 to $37.66) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$62.18 $15.18 Fair Value $21.70 Jun 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 25, 2026.

How to read this chart

60‑month range $15.18 – $62.18 · fair‑value band $16.28 – $37.66 · the $51.29 price screens above the $21.70 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 25, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Clear Secure, Inc (YOU) currently trades at $51.29, while our model-based Fair Value estimate is $21.70, implying the stock looks roughly 57.7% overvalued today. The Quality Score stands at 78/100 (high quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Clear Secure, Inc generated revenue of $942M at a net margin of 13.0%. Revenue grew 19.7% year over year. It earns a return on equity of 109.5%. The balance sheet holds a net cash position of $85.7M. Fundamentals as of Jul 25, 2026

Our scenario range runs from $16.28 (bear case) to $37.66 (bull case); at $51.29, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 18% below its 52-week high and 91% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -27% fair-value upside, at -58%, YOU screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Residual Income $6.21 $7.39 $38.66 76
Growth DCF $51.79 $92.42 $171.95 72
Gordon GGM $8.02 $15.98 $24.20 70
All 26 models by family
DCF Models
FCF DCF $55.09 $84.36 $175.63 38
Owner Earnings $17.74 $38.29 $79.83 31
5Y Revenue Exit $28.75 $44.16 $76.01 39
5Y EBITDA Exit $32.18 $51.09 $87.98 41
5Y P/E Exit $28.37 $52.90 $84.71 38
10Y Revenue Exit $36.44 $67.35 $83.43 36
10Y EBITDA Exit $39.56 $74.56 $131.62 37
10Y P/E Exit $36.85 $66.56 $111.68 35
Earnings-Based
Graham-Dodd $7.38 $51.45 $72.21 54
Lynch FV $21.75 $31.08 $40.40 50
PEG = 1.0 $21.75 $31.08 $40.40 46
EPV $14.27 $16.39 $18.22 59
Dividend Discount
Gordon GGM $8.02 $15.98 $24.20 70
DDM Multi-Stage $8.02 $13.81 $16.87 61
Multiples
P/E Multiple $16.28 $21.70 $27.13 63
P/S Multiple $13.83 $18.45 $23.06 58
P/B Multiple $3.97 $5.30 $6.62 55
EV/EBIT $25.87 $34.21 $42.55 53
EV/EBITDA $22.28 $29.42 $36.56 54
EV/Revenue $16.52 $23.23 $29.95 43
Asset-Based
NCAV (Graham) $0.8800 $1.18 $1.77 50
Growth DCF
Growth DCF $51.79 $92.42 $171.95 72
Rev-Margin DCF $29.86 $50.48 $90.87 67
Economic Profit
Residual Income $6.21 $7.39 $38.66 76
ROIC Compounder $15.41 $19.06 $23.18 67
Growth Earnings
Growth-Adj P/E $26.52 $37.89 $49.26 68

Widest divergence: DCF Models ($52.90) versus Asset-Based ($1.18). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) $942M
Revenue growth (YoY) +19.7%
Net margin 13.0%
Return on equity 110%
Free cash flow $343M FY2025
P/E ratio 42.0
More key figures
Operating margin 24.5%
EPS (TTM) $1.25
Dividend yield 1.0%
EPS growth (YoY) +47.3%
Net cash $85.7M FY2025

Figures from reported company fundamentals · as of Jul 25, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 78/100

Of which business quality 76 · Market factors (momentum, volatility) 67

Profitability 72
Margins and returns on capital today
Quality Growth 69
Are margins and returns improving?
Cashflow 99
Earnings quality: real cash, not paper profit
Fin. Strength 66
Balance sheet, leverage, solvency risk
Investment 85
Disciplined investing over empire-building
Low Volatility 31
Calm price path (market factor)
Momentum 81
Price trend over the last 3–12 months (market factor)
52W Momentum 84
Distance to the 52-week high (market factor)
Net Issuance 61
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Clear Secure, Inc. operates a secure identity platform under the CLEAR brand name primarily in the United States. It provides secure identity platform, a multi-layered infrastructure consisting of front-end, including enrollment, verification, and linking, as well as back-end.

Full company description

Clear Secure, Inc. operates a secure identity platform under the CLEAR brand name primarily in the United States. It provides secure identity platform, a multi-layered infrastructure consisting of front-end, including enrollment, verification, and linking, as well as back-end. The company 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 mobile app, which is used to enroll new members and improve the experience for existing members. In addition, it provides RESERVE powered by CLEAR to reservation spot for airport locations; Home to Gate, a feature to help travelers plan and time their trip to the airport; CLEAR1, a B2B offering that extends secure identity platform to partners to create friction-free experiences for their customers; CLEAR ID, a free and mobile digital ID that allow any traveler to verify their identity; CLEAR Concierge which enhances the CLEAR value proposition for high-frequency and premium travelers, as well as travelers requiring additional assistance, such as families and senior citizens; CLEAR Perks, a suite of added benefits that help CLEAR members get an even more seamless experience; TSA PreCheck Enrollment Provided by CLEAR, as well as online renewal services; Sora ID, a one-click know your customer that enables adding know your customer services to platform offerings; and a virtual queuing technology. The company has a strategic collaboration with Samsung Electronics America, Inc. for the development of Samsung ID with CLEAR, a digital ID solution that allows users to add a US passport to Samsung Wallet and verify their identity. The company was founded in 2010 and is headquartered in New York, New York. Clear Secure, Inc. is a subsidiary of Alclear Investments, Llc.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Clear Secure, Inc reported revenue of $901M in FY2025 versus $254M in FY2021, a compound +37.2%/yr. Reported net income was $109M in FY2025.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$901M
Latest YoY
+16.9%
Avg. growth/yr (3Y)
+27.2%
Avg. growth/yr (5Y)
+31.3%
Avg. growth/yr (6Y)
+29.4%
Revenue +37.2%/yr
FY21 $254M
FY22 $437M
FY23 $614M
FY24 $770M
FY25 $901M
Net income
FY21 −$36.1M
FY22 −$65.6M
FY23 $28.1M
FY24 $170M
FY25 $109M

YOU screens 58% overvalued. Compare with SAP SE →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Clear Secure, Inc Fair Value". https://www.fairvalue-calculator.com/stock/YOU

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Software - Application · 709 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 78 · Top 25%
Fair Value upside −58% · Below median
Return on equity (TTM) 110% · Top 25%
Return on assets 10% · Top 25%
Net margin (TTM) 13% · Top 25%
Operating margin (TTM) 25% · Top 25%
Revenue growth 20% · Above median
Dividend yield (TTM) 1.0% · Below median

Valuation Multiples vs Software - Application median · lower = cheaper

P/E (TTM) 42.0× · Pricier than median
P/B 39.47× · Pricier than 75% of peers
P/S (TTM) 7.44× · Pricier than 75% of peers
P/FCF 20.4× · Pricier than 75% of peers
EV/EBITDA 29.7× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 99 · sector 38
PAST 100 · sector 13
HEALTH 0 · sector 98
DIVIDEND 20 · sector 28

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Software - Application stocks, each showing price versus our Fair Value estimate (as of Jul 25, 2026).

Stock Price Fair Value vs Fair Value
SAP SE SAPS C$12.69 C$16.26 +28%
Shopify Inc SHOP C$173.23 C$20.54 -88%
Uber Technologies, Inc UBER $72.67 $51.11 -30%
Salesforce, Inc CRM $170.77 $182.10 +7%
ServiceNow, Inc NOW $107.71 $33.12 -69%
Cadence Design Systems, Inc CDNS $384.17 $80.41 -79%
Snowflake Inc SNOW $271.87 $34.04 -87%
Adobe Inc ADBE $230.61 $379.48 +65%
Automatic Data Processing, Inc ADP $241.92 $177.51 -27%
Intuit Inc INTU $291.09 $258.69 -11%

Compare Clear Secure, Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Clear Secure, Inc (YOU) overvalued or undervalued?
As of Jul 25, 2026, our model estimates a fair value of $21.70 versus a price of $51.29, about −58% (overvalued).
What is the fair value of YOU?
Our model-based fair value for Clear Secure, Inc is $21.70 (as of Jul 25, 2026), built from audited fundamentals. The current price is $51.29.
What is the quality score of YOU?
Clear Secure, Inc has a Quality Score of 78/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Clear Secure, Inc (YOU)?
Clear Secure, Inc reported trailing-twelve-month revenue of about $942M (latest available figure, as of Jul 25, 2026).
What is the net profit margin of YOU?
The net profit margin of Clear Secure, Inc is about 13.0%, meaning it keeps roughly 13.0% of revenue as net income. Based on the latest reported figures.
Does Clear Secure, Inc pay a dividend?
Clear Secure, Inc currently shows a dividend yield of about 0.99% relative to its recent price (as of Jul 25, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Clear Secure, Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.