
Compass Minerals International Inc
NYSE:CMP

Intrinsic Value
The intrinsic value of one
CMP
stock under the Base Case scenario is
33.03
USD.
Compared to the current market price of 18.87 USD,
Compass Minerals International Inc
is
Undervalued by 43%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Compass Minerals International Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Compass Minerals International Inc
Balance Sheet Decomposition
Compass Minerals International Inc
Current Assets | 565.3m |
Cash & Short-Term Investments | 49.5m |
Receivables | 274.6m |
Other Current Assets | 241.2m |
Non-Current Assets | 966.6m |
PP&E | 774.5m |
Intangibles | 32m |
Other Non-Current Assets | 160.1m |
Free Cash Flow Analysis
Compass Minerals International Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Compass Minerals International Inc
Revenue
|
1.2B
USD
|
Cost of Revenue
|
-1.1B
USD
|
Gross Profit
|
163.2m
USD
|
Operating Expenses
|
-119.1m
USD
|
Operating Income
|
44.1m
USD
|
Other Expenses
|
-191.6m
USD
|
Net Income
|
-147.5m
USD
|
CMP Profitability Score
Profitability Due Diligence
Compass Minerals International Inc's profitability score is 31/100. The higher the profitability score, the more profitable the company is.

Score
Compass Minerals International Inc's profitability score is 31/100. The higher the profitability score, the more profitable the company is.
CMP Solvency Score
Solvency Due Diligence
Compass Minerals International Inc's solvency score is 24/100. The higher the solvency score, the more solvent the company is.

Score
Compass Minerals International Inc's solvency score is 24/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CMP Price Targets Summary
Compass Minerals International Inc
According to Wall Street analysts, the average 1-year price target for
CMP
is 17.34 USD
with a low forecast of 14.14 USD and a high forecast of 21 USD.
Dividends
Current shareholder yield for CMP 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?
The intrinsic value of one
CMP
stock under the Base Case scenario is
33.03
USD.
Compared to the current market price of 18.87 USD,
Compass Minerals International Inc
is
Undervalued by 43%.