|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.36 EUR | +3.11% |
|
+11.25% | - |
| 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 | 9,706 | - | - |
| Change | - | -72.56% | 77.07% | 66.16% | 97.78% | 64.38% | - | - |
| Enterprise Value (EV) 1 | 3,096 | 834.7 | 1,655 | 2,785 | 5,728 | 10,387 | 9,718 | 8,265 |
| Change | - | -73.04% | 98.24% | 68.33% | 105.67% | 81.33% | -6.44% | -14.95% |
| P/E | -6.02x | -1.66x | -5.45x | -18.9x | -106x | 41.9x | 27.7x | 20.6x |
| PBR | 4.41x | 1.96x | 4.25x | 7.33x | 7.6x | 3.27x | 2.89x | 2.32x |
| PEG | - | 0.23x | 0.1x | 0.3x | 1.6x | -0x | 0.5x | 0.6x |
| Capitalization / Revenue | 0.58x | 0.17x | 0.37x | 0.53x | 0.85x | 0.69x | 0.64x | 0.6x |
| EV / Revenue | 0.48x | 0.14x | 0.34x | 0.49x | 0.82x | 0.74x | 0.64x | 0.51x |
| EV / EBITDA | 1,935x | -3.97x | -42.5x | 22.1x | 19.5x | 12.3x | 8.57x | 5.93x |
| EV / EBIT | -6.28x | -1.42x | -5.25x | -18x | -90.3x | 162x | 12.9x | 9.05x |
| EV / FCF | -39.3x | - | -44.6x | 26.3x | 28.2x | 26.4x | 14x | 8.97x |
| FCF Yield | -2.54% | - | -2.24% | 3.8% | 3.55% | 3.79% | 7.14% | 11.1% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.51 | -1.4 | -0.69 | -0.31 | -0.1 | 0.31 | 0.4693 | 0.6307 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 6,421 | 6,018 | 4,885 | 5,629 | 6,962 | 13,967 | 15,180 | 16,150 |
| EBITDA 1 | 1.6 | -210 | -38.9 | 126 | 293.4 | 843.9 | 1,134 | 1,394 |
| EBIT 1 | -493 | -589.4 | -314.9 | -154.8 | -63.4 | 63.94 | 754.1 | 913.1 |
| Net income 1 | -494.1 | -601.5 | -321.3 | -154.4 | -58.5 | 249.8 | 381.9 | 488.6 |
| 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 | 12.99 | 12.99 | 12.99 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 29.04x | 4.64x | 16.2x | 2.25% | 282B | |
| -91.8x | 14.5x | 83.97x | -.--% | 90.84B | |
| 10.18x | 1.12x | 5.86x | 4.74% | 83.81B | |
| 13.24x | 2.41x | 8.93x | 6.25% | 78.05B | |
| 18.83x | 4.97x | 12.26x | 3.02% | 56.31B | |
| 13.54x | 1.97x | 8.26x | 5.75% | 44.22B | |
| 19.1x | 1.53x | 9.63x | 1.5% | 35.79B | |
| 20.14x | 1.48x | 9.46x | 0.98% | 35.52B | |
| 15.45x | 1.97x | 9.16x | 5.59% | 32.17B | |
| Average | 5.30x | 3.84x | 18.19x | 3.34% | 82.02B | |
| Weighted average by Cap. | 7.15x | 4.67x | 20.87x | 3% |
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
