Three independent discounted-cash-flow-style models value Clear Secure, Inc. every trading day. 1 of 3 currently price YOU above its market price.
| Free Cash Flow model | $47.10 |
| Excess Profit model | $-7.59 |
| Residual Earnings model | $26.31 |
| Dividend Discount model | $37.13 |
| Piotroski F-Score | 6 / 9 |
| Return on invested capital | +28.5% |
| Net debt / EBITDA | 1.4× |
| Gross margin | +100.0% |
| Revenue CAGR | +27.2% |
| Cash conversion | 2.2× |
| Dividend yield | +1.9% |
| Buyback yield | — |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open YOU in StockKitty