|
Market Closed -
NYSE
23:00:02 21/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 9.720 USD | +2.10% |
|
+10.96% | -8.04% |
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 | 7,363 | - | - |
| Change | - | -72.56% | 77.07% | 66.16% | 97.78% | 24.7% | - | - |
| Enterprise Value (EV) 1 | 3,096 | 834.7 | 1,655 | 2,785 | 5,728 | 9,438 | 8,515 | 7,363 |
| Change | - | -73.04% | 98.24% | 68.33% | 105.67% | 64.77% | -9.78% | -13.53% |
| P/E | -6.02x | -1.66x | -5.45x | -18.9x | -106x | 153x | 49.3x | 20.9x |
| PBR | 4.41x | 1.96x | 4.25x | 7.33x | 7.6x | 2.36x | 2.05x | 1.71x |
| PEG | - | 0.23x | 0.1x | 0.3x | 1.6x | -1x | 0x | 0x |
| Capitalization / Revenue | 0.58x | 0.17x | 0.37x | 0.53x | 0.85x | 0.51x | 0.48x | 0.44x |
| EV / Revenue | 0.48x | 0.14x | 0.34x | 0.49x | 0.82x | 0.66x | 0.55x | 0.44x |
| EV / EBITDA | 1,935x | -3.97x | -42.5x | 22.1x | 19.5x | 10.8x | 7.39x | 5.16x |
| EV / EBIT | -6.28x | -1.42x | -5.25x | -18x | -90.3x | -43.7x | 36.2x | 15.9x |
| EV / FCF | -39.3x | - | -44.6x | 26.3x | 28.2x | 22.5x | 7.49x | 5.08x |
| FCF Yield | -2.54% | - | -2.24% | 3.8% | 3.55% | 4.44% | 13.4% | 19.7% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.51 | -1.4 | -0.69 | -0.31 | -0.1 | 0.0636 | 0.1972 | 0.4646 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 6,421 | 6,018 | 4,885 | 5,629 | 6,962 | 14,358 | 15,365 | 16,585 |
| EBITDA 1 | 1.6 | -210 | -38.9 | 126 | 293.4 | 878 | 1,152 | 1,428 |
| EBIT 1 | -493 | -589.4 | -314.9 | -154.8 | -63.4 | -216.1 | 235.3 | 463.9 |
| Net income 1 | -494.1 | -601.5 | -321.3 | -154.4 | -58.5 | 82.15 | 167.8 | 415.2 |
| Net Debt 1 | -602.1 | -180 | -142.1 | -200.2 | -176.3 | 2,075 | 1,152 | 0.1821 |
| Reference price 2 | 9.090 | 2.330 | 3.760 | 5.850 | 10.570 | 9.720 | 9.720 | 9.720 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 149.57x | 0.65x | 10.58x | -.--% | 7.21B | |
| 23.84x | 3.85x | 13.5x | 2.8% | 228B | |
| 23.2x | 4.87x | 11.94x | 0.71% | 200B | |
| 16.33x | 1.86x | 9.56x | 2.9% | 141B | |
| -125.81x | 17.46x | 95.99x | -.--% | 113B | |
| -503.2x | 35.72x | 146.72x | -.--% | 104B | |
| 16.05x | 2.89x | 11.16x | 5.02% | 93.99B | |
| 22.72x | 5.88x | 14.44x | 2.49% | 68.14B | |
| 14.79x | 2.15x | 9.15x | 5.27% | 48.34B | |
| 24.57x | 2.04x | 12.93x | 1.27% | 48.17B | |
| Average | -33.80x | 7.74x | 33.60x | 2.05% | 105.11B | |
| Weighted average by Cap. | -45.70x | 8.25x | 34.28x | 2.04% |
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
