Valuation Compass, Inc. CBOE

Stocks

Market Closed - CBOE 23:59:58 10/09/2026 +04			5-day change	1st Jan Change
10.14 ^USD	-5.15%		+0.80%	+1.09%

08-25	Compass-Owned Christie's International Real Estate Expands Into Abu Dhabi Amid Housing Boom	MT
08-05	Compass, Revolve Group Seen With Upside Among Cloud-Based Platform Firms, Morgan Stanley Says	MT

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	8,090	-	-
Change	-	-72.56%	77.07%	66.16%	97.78%	37.02%	-	-
Enterprise Value (EV) ¹	3,096	834.7	1,655	2,785	5,728	10,159	9,211	8,052
Change	-	-73.04%	98.24%	68.33%	105.67%	77.35%	-9.33%	-12.58%
P/E	-6.02x	-1.66x	-5.45x	-18.9x	-106x	99.5x	40x	19.2x
PBR	4.41x	1.96x	4.25x	7.33x	7.6x	2.58x	2.24x	1.87x
PEG	-	0.23x	0.1x	0.3x	1.6x	-0x	0x	0x
Capitalization / Revenue	0.58x	0.17x	0.37x	0.53x	0.85x	0.56x	0.52x	0.48x
EV / Revenue	0.48x	0.14x	0.34x	0.49x	0.82x	0.7x	0.59x	0.48x
EV / EBITDA	1,935x	-3.97x	-42.5x	22.1x	19.5x	11.2x	7.76x	5.42x
EV / EBIT	-6.28x	-1.42x	-5.25x	-18x	-90.3x	-63.6x	32.2x	13.6x
EV / FCF	-39.3x	-	-44.6x	26.3x	28.2x	27.8x	9.72x	6.32x
FCF Yield	-2.54%	-	-2.24%	3.8%	3.55%	3.6%	10.3%	15.8%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-1.51	-1.4	-0.69	-0.31	-0.1	0.1073	0.2668	0.5555
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	6,421	6,018	4,885	5,629	6,962	14,464	15,694	16,785
EBITDA ¹	1.6	-210	-38.9	126	293.4	907.8	1,187	1,485
EBIT ¹	-493	-589.4	-314.9	-154.8	-63.4	-159.8	285.8	592
Net income ¹	-494.1	-601.5	-321.3	-154.4	-58.5	154.9	235.8	500.5
Net Debt ¹	-602.1	-180	-142.1	-200.2	-176.3	2,069	1,121	-38.16
Reference price ²	9.09	2.33	3.76	5.85	10.57	10.68	10.68	10.68
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IBM	23.56x	3.83x	13.37x	2.82%	226B
SNOWFLAKE INC.	-129.34x	18.11x	98.55x	-.--%	117B
ACCENTURE PLC	13.06x	1.44x	7.55x	3.67%	108B
TATA CONSULTANCY SERVICES LTD.	14.29x	2.61x	9.84x	5.75%	83.95B
RELX PLC	19.69x	5.19x	12.76x	2.89%	59.51B
INFOSYS LIMITED	13.57x	1.96x	8.31x	5.74%	44.05B
FUJITSU LIMITED	21.08x	1.72x	10.71x	1.39%	42.3B
NEC CORPORATION	19.82x	1.5x	9.59x	0.96%	38.89B
HCL TECHNOLOGIES LIMITED	16.98x	2.13x	10.12x	5.15%	34.97B
Average	1.41x	4.28x	20.09x	3.15%	83.79B
Weighted average by Cap.	-4.18x	5.24x	24.50x	2.94%