{
  "docId": "019dd923-622c-750b-8b99-b032f87a30cd",
  "docSlug": "d09125f46e4d",
  "documentTitle": "Clear Secure, Inc. (YOU)",
  "authorId": "54_Spruce_Point_Capital",
  "authorName": "Spruce Point Capital Management",
  "documentKindSlug": "activist-deck",
  "documentKindLabel": "Activist deck",
  "sourceTypeSlug": "short_seller",
  "sourceTypeLabel": "Short seller",
  "presentationDate": "2025-04-30 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3333334,
  "pageNumber": 85,
  "pageCount": 85,
  "prevPage": 84,
  "nextPage": null,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "dense",
  "nDataPoints": 48,
  "notes": "The slide uses a valuation bridge to calculate equity value and share price, concluding with a percentage downside calculation.",
  "elementsJson": [
    "headline_text",
    "callout_box",
    "valuation_table",
    "bullet_list",
    "footnote"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622c-750b-8b99-b032f87a30cd/85",
  "deckHref": "/decks/019dd923-622c-750b-8b99-b032f87a30cd",
  "deckJsonHref": "/decks/019dd923-622c-750b-8b99-b032f87a30cd.json",
  "deckAnchorHref": "/decks/019dd923-622c-750b-8b99-b032f87a30cd#slide-85",
  "components": [
    {
      "bbox": null,
      "kind": "callout",
      "text": "We believe CLEAR trades at an unwarranted premium to other technology-centric and growth-oriented consumer subscription models.",
      "attrs": null,
      "subkind": null,
      "toolName": "Visual emphasis",
      "toolSlug": "visual-emphasis",
      "confidence": null,
      "componentId": "019dd953-3f3f-7598-93f7-6ea431f2fc5e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.63,
        "w": 0.44,
        "x": 0.54,
        "y": 0.31
      },
      "kind": "list",
      "text": "Factors Why We Believe of Multiple Compression",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "61d14ebc-2dae-4444-b5ad-9d48b3af3880",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "Est. Share Price: 30% - 50%",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd953-3f3f-7598-93f7-70dc9e5c1829",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.96,
        "x": 0.02,
        "y": 0.16
      },
      "kind": "paragraph",
      "text": "We believe CLEAR trades at an unwarranted premium to other technology-centric and growth-oriented consumer subscription models. While CLEAR may preach a growth story, we believe the facts indicate that CLEAR’s network effect has matured and its membership growth is stalling.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c8018928-0f9a-4517-812a-30d847d63514",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.4,
        "x": 0.02,
        "y": 0.95
      },
      "kind": "source-note",
      "text": "1) Includes Class A, B, C & D shares plus outstanding RSUs. Source: Spruce Point analysis",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "899635ac-de31-4569-a64a-13233ae5b90f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.65,
        "w": 0.51,
        "x": 0.02,
        "y": 0.29
      },
      "kind": "table",
      "text": "Valuation sensitivity table showing EV/Sales and EV/Gross Profit multiples across Low and Base cases.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a6103882-cef3-43df-b0bd-94abf4c9451b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.65,
        "x": 0.33,
        "y": 0.02
      },
      "kind": "title",
      "text": "Spruce Point Estimates 30% – 50% Intermediate Term Downside Risk",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d2f11f05-8f09-4d9e-8fad-8c426a923446",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "valuation-bridge",
      "slug": null,
      "matchId": "8862f7ce-9c19-46f2-b134-859acce889e4",
      "evidence": "The table explicitly calculates Enterprise Value to Equity Value using adjustments for debt, NCI, and cash.",
      "confidence": 0.9
    }
  ],
  "arcBeats": [
    {
      "to": 85,
      "from": 77,
      "beatId": "f31b2c50-e143-49df-8667-fd99dea31d39",
      "arcName": "Overcoming the Monster",
      "arcSlug": "overcoming-monster",
      "beatName": "Conclusion and potential downside risk",
      "beatSlug": "overcoming-monster-the-victory",
      "evidence": "The document concludes with a clear call to action and potential downside risk for investors.",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Turn",
      "parentBeatSlug": "turn"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}