C

Compass Inc
NYSE:COMP

Watchlist Manager
Compass Inc
NYSE:COMP
Watchlist
Price: 13.055 USD 0.04% Market Closed
Market Cap: $7.3B

Relative Value

The Relative Value of one COMP stock under the Base Case scenario is 18.713 USD. Compared to the current market price of 13.055 USD, Compass Inc is Undervalued by 30%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

COMP Relative Value
Base Case
18.713 USD
Undervaluation 30%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Multiples Across Competitors

COMP Competitors Multiples
Compass Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Compass Inc
NYSE:COMP
7.2B USD 1.1 -129.3 100 -210.3
US
CBRE Group Inc
NYSE:CBRE
50.7B USD 1.3 41.2 22.3 34.2
CN
Ke Holdings Inc
HKEX:2423
171.5B HKD 1.5 44.3 26.9 26.9
US
Jones Lang LaSalle Inc
NYSE:JLL
16.7B USD 0.7 26.6 14.5 18.2
US
Zillow Group Inc
NASDAQ:ZG
15.6B USD 6.3 -487 83.6 -160.7
CA
FirstService Corp
TSX:FSV
9.8B CAD 1.3 51.1 10.9 16.5
CA
Colliers International Group Inc
TSX:CIGI
9.5B CAD 1.3 58.9 9.8 16.2
US
Opendoor Technologies Inc
NASDAQ:OPEN
5.3B USD 1.1 -16.8 -34.2 -27.2
UK
Cushman & Wakefield PLC
NYSE:CWK
3.8B USD 0.4 17.1 10.4 12.8
US
Newmark Group Inc
NASDAQ:NMRK
3.1B USD 1 30 12.4 22.5
UK
Savills PLC
LSE:SVS
1.5B GBP 0.6 26.7 8.9 16.1
P/E Multiple
Earnings Growth PEG
US
C
Compass Inc
NYSE:COMP
Average P/E: 37
Negative Multiple: -129.3
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
41.2
39%
1.1
CN
K
Ke Holdings Inc
HKEX:2423
44.3
-13%
N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
26.6
26%
1
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -487 N/A N/A
CA
FirstService Corp
TSX:FSV
51.1
33%
1.5
CA
Colliers International Group Inc
TSX:CIGI
58.9
39%
1.5
US
Opendoor Technologies Inc
NASDAQ:OPEN
Negative Multiple: -16.8 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
17.1
44%
0.4
US
Newmark Group Inc
NASDAQ:NMRK
30
83%
0.4
UK
Savills PLC
LSE:SVS
26.7
38%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
C
Compass Inc
NYSE:COMP
Average EV/EBITDA: 30
100
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
22.3
24%
0.9
CN
K
Ke Holdings Inc
HKEX:2423
26.9
31%
0.9
US
Jones Lang LaSalle Inc
NYSE:JLL
14.5
14%
1
US
Zillow Group Inc
NASDAQ:ZG
83.6
156%
0.5
CA
FirstService Corp
TSX:FSV
10.9
10%
1.1
CA
Colliers International Group Inc
TSX:CIGI
9.8
16%
0.6
US
Opendoor Technologies Inc
NASDAQ:OPEN
Negative Multiple: -34.2 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
10.4
18%
0.6
US
Newmark Group Inc
NASDAQ:NMRK
12.4
29%
0.4
UK
Savills PLC
LSE:SVS
8.9
13%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
C
Compass Inc
NYSE:COMP
Average EV/EBIT: 20.4
Negative Multiple: -210.3
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
34.2
31%
1.1
CN
K
Ke Holdings Inc
HKEX:2423
26.9
30%
0.9
US
Jones Lang LaSalle Inc
NYSE:JLL
18.2
17%
1.1
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -160.7 N/A N/A
CA
FirstService Corp
TSX:FSV
16.5
10%
1.7
CA
Colliers International Group Inc
TSX:CIGI
16.2
16%
1
US
Opendoor Technologies Inc
NASDAQ:OPEN
Negative Multiple: -27.2 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
12.8
20%
0.6
US
Newmark Group Inc
NASDAQ:NMRK
22.5
41%
0.5
UK
Savills PLC
LSE:SVS
16.1
23%
0.7