A Discounted Cash Flow model estimates what a business is worth today by projecting its future cash flows and then discounting those back into current dollars.
For Clear Secure, the latest twelve month Free Cash Flow is about $284.6 Million. Analysts and extrapolated estimates see this rising steadily, with Simply Wall St’s two stage Free Cash Flow to Equity model projecting Free Cash Flow reaching roughly $676.2 Million by 2035, based on a mix of analyst forecasts through 2027 and gradually moderating growth assumptions thereafter.
Rolling these projections together and discounting them back to today yields an estimated intrinsic value of about $70.11 per share. Compared with the current share price, this implies the stock is trading at a 44.6% discount, which suggests the market is pricing in significantly slower growth or higher risk than this model assumes.
On this view, the risk is that expectations are too optimistic, while the potential upside from current levels may appear compelling.
Result: UNDERVALUED
Our Discounted Cash Flow (DCF) analysis suggests Clear Secure is undervalued by 44.6%. Track this in your watchlist or portfolio, or discover 907 more undervalued stocks based on cash flows.
For companies that are already profitable, the price to earnings, or PE, ratio is a useful way to gauge how much investors are willing to pay for each dollar of current earnings. A higher PE usually reflects stronger growth expectations or lower perceived risk, while a lower PE often signals slower growth, higher risk, or simply a stock that is out of favor.
Clear Secure currently trades on a PE of around 20.9x. That sits below the broader Software industry average of about 32.4x and also below the peer group average of roughly 23.6x, suggesting the market is assigning a modest discount to Clear Secure relative to similar names.
Simply Wall St’s proprietary Fair Ratio aims to refine this picture by estimating what PE multiple a company should trade on, given its earnings growth outlook, profitability, industry, market cap, and specific risks. Because it blends these company specific factors, it can be more informative than a simple comparison with peers or the industry, which may not share the same growth profile or risk mix. For Clear Secure, the Fair Ratio is 26.2x, notably above the current 20.9x, indicating the shares appear undervalued on this metric.
Result: UNDERVALUED
PE ratios tell one story, but what if the real opportunity lies elsewhere? Discover 1448 companies where insiders are betting big on explosive growth.
Earlier we mentioned that there is an even better way to understand valuation, so let us introduce Narratives, a simple way to attach your own story about a company to the numbers behind its fair value, including your assumptions about future revenue, earnings and margins.
A Narrative on Simply Wall St links three things together: the business story, a forward looking financial forecast, and a resulting Fair Value estimate, so you can clearly see how your view of Clear Secure translates into a price you would be willing to pay.
These Narratives live on the Community page used by millions of investors, are easy to explore or create, and can support your decision making by continually comparing your Fair Value to the current share price.
Because they update dynamically when new information such as earnings, news, or guidance is released, your Clear Secure Narrative stays current without you needing to rebuild your model from scratch.
For example, one Clear Secure Narrative might see international expansion and biometric adoption supporting a Fair Value around $46, while a more cautious Narrative focused on slower growth and margin pressure might point to a Fair Value closer to $20. This gives you a clear sense of how different perspectives translate into very different price expectations.
For Clear Secure, however, we will make it really easy for you with previews of two leading Clear Secure narratives:
Fair Value: $46.66
Undervalued by: 16.7%
Forecast Revenue Growth: 12.58%
Fair Value: $20.05
Overvalued by: 93.8%
Forecast Revenue Growth: 1.82%
Do you think there's more to the story for Clear Secure? Head over to our Community to see what others are saying!
This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.
Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com