Valuation Compass, Inc. Xetra

Stocks

Market Closed - Xetra 11:35:57 2026-08-31 EDT			5-day change	1st Jan Change
9.240 ^EUR	-3.89%		-5.46%	-

08-25	Compass-Owned Christie's International Real Estate Expands Into Abu Dhabi Amid Housing Boom	MT
08-05	Compass, Revolve Group Seen With Upside Among Cloud-Based Platform Firms, Morgan Stanley Says	MT

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	7,999	-	-
Change	-	-72.56%	77.07%	66.16%	97.78%	35.48%	-	-
Enterprise Value (EV) ¹	3,096	834.7	1,655	2,785	5,728	10,068	9,120	7,961
Change	-	-73.04%	98.24%	68.33%	105.67%	75.76%	-9.41%	-12.71%
P/E	-6.02x	-1.66x	-5.45x	-18.9x	-106x	98.4x	39.6x	19x
PBR	4.41x	1.96x	4.25x	7.33x	7.6x	2.56x	2.22x	1.85x
PEG	-	0.23x	0.1x	0.3x	1.6x	-0x	0x	0x
Capitalization / Revenue	0.58x	0.17x	0.37x	0.53x	0.85x	0.55x	0.51x	0.48x
EV / Revenue	0.48x	0.14x	0.34x	0.49x	0.82x	0.7x	0.58x	0.47x
EV / EBITDA	1,935x	-3.97x	-42.5x	22.1x	19.5x	11.1x	7.68x	5.36x
EV / EBIT	-6.28x	-1.42x	-5.25x	-18x	-90.3x	-63x	31.9x	13.4x
EV / FCF	-39.3x	-	-44.6x	26.3x	28.2x	25x	10.5x	6.92x
FCF Yield	-2.54%	-	-2.24%	3.8%	3.55%	4%	9.5%	14.5%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-1.51	-1.4	-0.69	-0.31	-0.1	0.1073	0.2668	0.5555
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	6,421	6,018	4,885	5,629	6,962	14,464	15,694	16,785
EBITDA ¹	1.6	-210	-38.9	126	293.4	907.8	1,187	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	154.9	235.8	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	10.56	10.56	10.56
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
IBM	23.13x	3.77x	13.16x	2.87%	222B
ACCENTURE PLC	14.09x	1.55x	8.16x	3.41%	116B
SNOWFLAKE INC.	-114.74x	18.24x	105.52x	-.--%	114B
TATA CONSULTANCY SERVICES LTD.	15.17x	2.77x	10.47x	5.42%	88.66B
RELX PLC	20.92x	5.47x	13.43x	2.72%	63.28B
INFOSYS LIMITED	14.99x	2.19x	9.28x	5.2%	48.47B
FUJITSU LIMITED	22.03x	1.81x	11.13x	1.37%	42.34B
NEC CORPORATION	21.31x	1.62x	10.27x	0.87%	40.69B
HCL TECHNOLOGIES LIMITED	18.17x	2.3x	11.01x	4.81%	37.26B
Average	3.90x	4.41x	21.38x	2.96%	85.82B
Weighted average by Cap.	-0.52x	5.20x	25.11x	2.86%