|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.18 EUR | -0.39% |
|
-1.78% | - |
| 06-04 | PRESS DIGEST-Wall Street Journal - June 4 | RE |
| 05-06 | Deutsche Bank Adjusts Compass Price Target to $13 From $11, Maintains Buy Rating | MT |
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 | 8,966 | - | - |
| Change | - | -72.56% | 77.07% | 66.16% | 97.78% | 51.85% | - | - |
| Enterprise Value (EV) 1 | 3,096 | 834.7 | 1,655 | 2,785 | 5,728 | 9,647 | 8,979 | 7,525 |
| Change | - | -73.04% | 98.24% | 68.33% | 105.67% | 68.42% | -6.93% | -16.19% |
| P/E | -6.02x | -1.66x | -5.45x | -18.9x | -106x | 38.7x | 25.6x | 18.9x |
| PBR | 4.41x | 1.96x | 4.25x | 7.33x | 7.6x | 3.02x | 2.67x | 2.14x |
| PEG | - | 0.23x | 0.1x | 0.3x | 1.6x | -0x | 0.5x | 0.5x |
| Capitalization / Revenue | 0.58x | 0.17x | 0.37x | 0.53x | 0.85x | 0.64x | 0.59x | 0.55x |
| EV / Revenue | 0.48x | 0.14x | 0.34x | 0.49x | 0.82x | 0.69x | 0.59x | 0.46x |
| EV / EBITDA | 1,935x | -3.97x | -42.5x | 22.1x | 19.5x | 11.4x | 7.92x | 5.39x |
| EV / EBIT | -6.28x | -1.42x | -5.25x | -18x | -90.3x | 151x | 11.9x | 9.16x |
| EV / FCF | -39.3x | - | -44.6x | 26.3x | 28.2x | 24.5x | 12.9x | 8.17x |
| FCF Yield | -2.54% | - | -2.24% | 3.8% | 3.55% | 4.08% | 7.73% | 12.2% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.51 | -1.4 | -0.69 | -0.31 | -0.1 | 0.31 | 0.4693 | 0.6347 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 6,421 | 6,018 | 4,885 | 5,629 | 6,962 | 13,971 | 15,190 | 16,184 |
| EBITDA 1 | 1.6 | -210 | -38.9 | 126 | 293.4 | 845.4 | 1,134 | 1,397 |
| EBIT 1 | -493 | -589.4 | -314.9 | -154.8 | -63.4 | 63.94 | 754.1 | 821.9 |
| Net income 1 | -494.1 | -601.5 | -321.3 | -154.4 | -58.5 | 249.8 | 381.9 | 491.8 |
| Net Debt 1 | -602.1 | -180 | -142.1 | -200.2 | -176.3 | 681.5 | 12.74 | -1,441 |
| Reference price 2 | 9.09 | 2.33 | 3.76 | 5.85 | 10.57 | 12.00 | 12.00 | 12.00 |
| Nbr of stocks (in thousands) | 406,777 | 435,473 | 477,844 | 510,307 | 558,604 | 747,153 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 21.83x | 3.49x | 12.38x | 3.17% | 200B | |
| -94.18x | 14.89x | 86.21x | -.--% | 93.2B | |
| 10.67x | 1.17x | 6.15x | 4.52% | 87.86B | |
| 14.71x | 2.68x | 10.13x | 5.59% | 85.25B | |
| 19.62x | 5.15x | 12.71x | 2.9% | 59.17B | |
| 14.24x | 2.08x | 8.72x | 5.47% | 46.1B | |
| 20.09x | 1.49x | 9.43x | 0.98% | 35.57B | |
| 18.84x | 1.52x | 9.54x | 1.58% | 35.24B | |
| 16.4x | 2.11x | 9.79x | 5.27% | 33.83B | |
| Average | 4.69x | 3.84x | 18.34x | 3.27% | 75.12B | |
| Weighted average by Cap. | 2.26x | 4.43x | 20.81x | 3.25% |
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
- 91D Stock
- Valuation Compass, Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
