|
Market Closed -
NYSE
23:00:03 02/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 10.59 USD | +2.52% |
|
-6.94% | +0.19% |
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 | 8,022 | - | - |
| Change | - | -72.56% | 77.07% | 66.16% | 97.78% | 35.87% | - | - |
| Enterprise Value (EV) 1 | 3,096 | 834.7 | 1,655 | 2,785 | 5,728 | 10,091 | 9,143 | 7,984 |
| Change | - | -73.04% | 98.24% | 68.33% | 105.67% | 76.16% | -9.39% | -12.68% |
| P/E | -6.02x | -1.66x | -5.45x | -18.9x | -106x | 98.7x | 39.7x | 19.1x |
| PBR | 4.41x | 1.96x | 4.25x | 7.33x | 7.6x | 2.56x | 2.23x | 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 | 0.48x |
| EV / EBITDA | 1,935x | -3.97x | -42.5x | 22.1x | 19.5x | 11.1x | 7.7x | 5.38x |
| EV / EBIT | -6.28x | -1.42x | -5.25x | -18x | -90.3x | -63.2x | 32x | 13.5x |
| EV / FCF | -39.3x | - | -44.6x | 26.3x | 28.2x | 25.1x | 10.6x | 6.94x |
| FCF Yield | -2.54% | - | -2.24% | 3.8% | 3.55% | 3.99% | 9.48% | 14.4% |
| 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 | 10.59 | 10.59 | 10.59 |
| Nbr of stocks (in thousands) | 406,777 | 435,473 | 477,844 | 510,307 | 558,604 | 757,522 | - | - |
| Announcement Date | 2/16/22 A | 2/28/23 A | 2/27/24 A | 2/18/25 A | 2/26/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 98.68x | 0.7x | 11.12x | -.--% | 8.02B | |
| 22.75x | 3.72x | 12.98x | 2.92% | 218B | |
| 13.94x | 1.54x | 8.07x | 3.44% | 115B | |
| -107.91x | 16.98x | 97.19x | -.--% | 106B | |
| 15.2x | 2.78x | 10.49x | 5.4% | 89.93B | |
| 20.27x | 5.32x | 13.08x | 2.81% | 61.08B | |
| 14.94x | 2.18x | 9.24x | 5.22% | 48.87B | |
| 21.46x | 1.75x | 10.79x | 1.37% | 41.56B | |
| 21.03x | 1.59x | 10.19x | 0.9% | 39.92B | |
| 18.38x | 2.35x | 11.05x | 4.75% | 38.14B | |
| Average | 13.87x | 3.89x | 19.42x | 2.68% | 76.67B | |
| Weighted average by Cap. | 2.20x | 4.83x | 22.99x | 2.89% |
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
