Intrinsic Value

The intrinsic value of Compass Inc (COMP) under the Base Case is 10.738 USD per share. Compared with the current market price of 8.675 USD, the stock appears Undervalued by 19% .

The intrinsic value is calculated using the DCF method. Net margin recovers from roughly break-even last year to 6% by 2031. Revenue grows about 71% in 2026, then slows: about 17% a year on average over the next five years, above its five-year pace of 13%.

Do our valuations actually work? See backtest results .

COMP Intrinsic Value
$10.738
Undervaluation 19%
Intrinsic Value
Price $8.675
C

COMP is valued in line with its history. A discount of this size has been typical over the past 5 years.

Monitor COMP
Get notified when the price drops
Track Buy Zone
20% below Intrinsic Value $8.59
Get notified when the price drops into your buy zone
Intrinsic Value $10.74
Current Price $8.68
Margin of Safety 20% $8.59
Or choose another margin of safety
0% below Intrinsic Value
10% below Intrinsic Value
30% below Intrinsic Value
40% below Intrinsic Value
50% below Intrinsic Value
Custom
Alternatives to COMP

Fundamental Analysis

What Compass Does

Real Estate

Compass is a residential real estate brokerage that helps people buy and sell homes, mostly in higher-end urban and suburban markets. It combines traditional agent services with software tools that help agents market listings, manage clients, and run transactions more efficiently. Its customers are homebuyers, home sellers, and the real estate agents who work under the Compass brand.

Headquarters
United States of America US
Employees
3 200
IPO date
Apr 1, 2021
Read the full company overview
View Company Overview
Financials
Efficiency

Earnings Waterfall
Compass Inc

Wall St Price Targets

Capital Returns

Competitive Landscape

Ownership

COMP Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one COMP stock?

The intrinsic value for Compass Inc (COMP) under the Base Case is 10.738 USD.

Is COMP stock undervalued or overvalued?

Compared with the current market price of 8.675 USD, the stock appears Undervalued by 19% .

Back to Top