|
Market Closed -
NYSE
16:00:02 2026-09-21 EDT
|
5-day change | 1st Jan Change | ||
| 10.13 USD | +0.50% |
|
-4.88% | -4.16% |
Company Valuation: Compass, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,698 | 1,015 | 1,797 | 2,985 | 5,904 | 7,674 | - | - |
| Change | - | -72.56% | 77.07% | 66.16% | 97.78% | 29.96% | - | - |
| Enterprise Value (EV) 1 | 3,096 | 834.7 | 1,655 | 2,785 | 5,728 | 9,742 | 8,795 | 7,636 |
| Change | - | -73.04% | 98.24% | 68.33% | 105.67% | 70.08% | -9.73% | -13.18% |
| P/E | -6.02x | -1.66x | -5.45x | -18.9x | -106x | 95.4x | 38.3x | 18.2x |
| PBR | 4.41x | 1.96x | 4.25x | 7.33x | 7.6x | 2.45x | 2.13x | 1.77x |
| PEG | - | 0.23x | 0.1x | 0.3x | 1.6x | -0x | 0x | 0x |
| Capitalization / Revenue | 0.58x | 0.17x | 0.37x | 0.53x | 0.85x | 0.53x | 0.49x | 0.46x |
| EV / Revenue | 0.48x | 0.14x | 0.34x | 0.49x | 0.82x | 0.67x | 0.56x | 0.45x |
| EV / EBITDA | 1,935x | -3.97x | -42.5x | 22.1x | 19.5x | 10.7x | 7.42x | 5.14x |
| EV / EBIT | -6.28x | -1.42x | -5.25x | -18x | -90.3x | -61x | 30.8x | 12.9x |
| EV / FCF | -39.3x | - | -44.6x | 26.3x | 28.2x | 26.6x | 9.28x | 5.99x |
| FCF Yield | -2.54% | - | -2.24% | 3.8% | 3.55% | 3.76% | 10.8% | 16.7% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.51 | -1.4 | -0.69 | -0.31 | -0.1 | 0.1062 | 0.2646 | 0.5555 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 6,421 | 6,018 | 4,885 | 5,629 | 6,962 | 14,461 | 15,687 | 16,785 |
| EBITDA 1 | 1.6 | -210 | -38.9 | 126 | 293.4 | 906.9 | 1,186 | 1,485 |
| EBIT 1 | -493 | -589.4 | -314.9 | -154.8 | -63.4 | -159.8 | 285.8 | 592 |
| Net income 1 | -494.1 | -601.5 | -321.3 | -154.4 | -58.5 | 153.9 | 234.5 | 500.5 |
| Net Debt 1 | -602.1 | -180 | -142.1 | -200.2 | -176.3 | 2,069 | 1,121 | -38.16 |
| Reference price 2 | 9.09 | 2.33 | 3.76 | 5.85 | 10.57 | 10.13 | 10.13 | 10.13 |
| Nbr of stocks (in thousands) | 406,777 | 435,473 | 477,844 | 510,307 | 558,604 | 757,522 | - | - |
| Announcement Date | 2/16/22 | 2/28/23 | 2/27/24 | 2/18/25 | 2/26/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 94.91x | 0.67x | 10.7x | -.--% | 7.64B | |
| 22.54x | 3.69x | 12.88x | 2.95% | 216B | |
| -130.35x | 18.18x | 100.79x | -.--% | 117B | |
| 13.46x | 1.48x | 7.8x | 3.56% | 111B | |
| 13.63x | 2.48x | 9.35x | 6.03% | 79.37B | |
| 19.51x | 5.17x | 12.71x | 2.91% | 58.38B | |
| 13.79x | 1.99x | 8.45x | 5.65% | 44.37B | |
| 22.36x | 1.83x | 11.42x | 1.31% | 43.97B | |
| 21.06x | 1.6x | 10.17x | 0.89% | 40.66B | |
| 17.22x | 2.17x | 10.3x | 5.08% | 35.23B | |
| Average | 10.81x | 3.93x | 19.46x | 2.84% | 75.4B | |
| Weighted average by Cap. | -3.85x | 5.18x | 24.77x | 2.92% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- COMP Stock
- Valuation Compass, Inc.
Select your edition
All financial news and data tailored to specific country editions
