|
Real-time Estimate
Cboe BZX
19:49:05 23/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 9.775 USD | -1.96% |
|
+7.28% | -7.33% |
| 10-16 | Compass Sues California Regional Multiple Listing Service Alleging Anticompetitive Rules | MT |
| 10-16 | Analyst recommendations: Ebay, Workday, Fair Isaac, Crowdstrike, Rocket Lab… |  |
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 | 7,552 | - | - |
| Change | - | -72.56% | 77.07% | 66.16% | 97.78% | 27.91% | - | - |
| Enterprise Value (EV) 1 | 3,096 | 834.7 | 1,655 | 2,785 | 5,728 | 9,628 | 8,705 | 7,553 |
| Change | - | -73.04% | 98.24% | 68.33% | 105.67% | 68.08% | -9.59% | -13.24% |
| P/E | -6.02x | -1.66x | -5.45x | -18.9x | -106x | 157x | 50.6x | 21.5x |
| PBR | 4.41x | 1.96x | 4.25x | 7.33x | 7.6x | 2.42x | 2.11x | 1.76x |
| PEG | - | 0.23x | 0.1x | 0.3x | 1.6x | -1x | 0x | 0x |
| Capitalization / Revenue | 0.58x | 0.17x | 0.37x | 0.53x | 0.85x | 0.53x | 0.49x | 0.46x |
| EV / Revenue | 0.48x | 0.14x | 0.34x | 0.49x | 0.82x | 0.67x | 0.57x | 0.46x |
| EV / EBITDA | 1,935x | -3.97x | -42.5x | 22.1x | 19.5x | 11x | 7.56x | 5.29x |
| EV / EBIT | -6.28x | -1.42x | -5.25x | -18x | -90.3x | -44.5x | 37x | 16.3x |
| EV / FCF | -39.3x | - | -44.6x | 26.3x | 28.2x | 23x | 7.66x | 5.21x |
| FCF Yield | -2.54% | - | -2.24% | 3.8% | 3.55% | 4.35% | 13.1% | 19.2% |
| 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 | 9.970 | 9.970 | 9.970 |
| Nbr of stocks (in thousands) | 406,777 | 435,473 | 477,844 | 510,307 | 558,604 | 757,522 | - | - |
| Announcement Date | 16/02/22 | 28/02/23 | 27/02/24 | 18/02/25 | 26/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 156.64x | 0.67x | 10.97x | -.--% | 7.55B | |
| 25.22x | 4.05x | 14.08x | 2.68% | 238B | |
| 23.95x | 5.01x | 12.28x | 0.69% | 206B | |
| 17.66x | 2.01x | 10.33x | 2.68% | 153B | |
| -123.59x | 17.14x | 94.25x | -.--% | 111B | |
| -523.76x | 37.2x | 152.79x | -.--% | 108B | |
| 16.35x | 2.95x | 11.37x | 4.92% | 95.75B | |
| 23.33x | 6.05x | 14.86x | 2.4% | 70.41B | |
| 15.09x | 2.2x | 9.35x | 5.16% | 49.32B | |
| 25.59x | 2.13x | 13.49x | 1.22% | 50.46B | |
| Average | -34.35x | 7.94x | 34.38x | 1.98% | 108.86B | |
| Weighted average by Cap. | -46.16x | 8.40x | 34.69x | 1.97% |
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
