Compass Group PLC
LSE:CPG

Watchlist Manager
Compass Group PLC Logo
Compass Group PLC
LSE:CPG
Watchlist
Price: 2 324 GBX -0.56% Market Closed
Market Cap: 39.4B GBX

Intrinsic Value

The intrinsic value of one CPG stock under the Base Case scenario is 3 696.79 GBX. Compared to the current market price of 2 324 GBX, Compass Group PLC is Undervalued by 37%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CPG Intrinsic Value
3 696.79 GBX
Undervaluation 37%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Compass Group PLC

What is Valuation History?
Ask AI Assistant
What other research platforms think about CPG?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is CPG valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Compass Group PLC.

Explain Valuation
Compare CPG to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about CPG?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Compass Group PLC

Current Assets 7.4B
Receivables 6B
Other Current Assets 1.4B
Non-Current Assets 17.8B
Long-Term Investments 1.4B
PP&E 2.7B
Intangibles 11.2B
Other Non-Current Assets 2.5B
Current Liabilities 10.8B
Other Current Liabilities 10.8B
Non-Current Liabilities 7.5B
Long-Term Debt 4.8B
Other Non-Current Liabilities 2.7B
Efficiency

Free Cash Flow Analysis
Compass Group PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Compass Group PLC

Revenue
46.1B GBP
Operating Expenses
-43.1B GBP
Operating Income
2.9B GBP
Other Expenses
-1.1B GBP
Net Income
1.9B GBP
Fundamental Scores

CPG Profitability Score
Profitability Due Diligence

Compass Group PLC's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROE
Exceptional ROE
Sustainable 3Y Average Gross Margin
ROE is Increasing
53/100
Profitability
Score

Compass Group PLC's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

CPG Solvency Score
Solvency Due Diligence

Compass Group PLC's solvency score is 54/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Average Interest Coverage
54/100
Solvency
Score

Compass Group PLC's solvency score is 54/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CPG Price Targets Summary
Compass Group PLC

Wall Street analysts forecast CPG stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CPG is 2 919.3 GBX with a low forecast of 2 222 GBX and a high forecast of 3 312.75 GBX.

Lowest
Price Target
2 222 GBX
4% Downside
Average
Price Target
2 919.3 GBX
26% Upside
Highest
Price Target
3 312.75 GBX
43% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Dec 15, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for CPG is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

CPG News

Other Videos
What is the Intrinsic Value of one CPG stock?

The intrinsic value of one CPG stock under the Base Case scenario is 3 696.79 GBX.

Is CPG stock undervalued or overvalued?

Compared to the current market price of 2 324 GBX, Compass Group PLC is Undervalued by 37%.

Back to Top