EN DE

Compass, Inc (COMP) Fair Value & Analysis

Real Estate · US · Market cap $8.6B

CI Compass, Inc logo Compass, Inc COMP · US
Price$13.35
Fair Value$1.44
Upside-89.2%
Quality45/100
Watch Compass, Inc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 0.2% net margin
generates free cash flow
Trails peers (2/12)
Narrow moat 19/100
Evidence: Medium Range $1.00 – $1.87 Share as image

Fair value as of: Aug 13, 2026

From 11 valuation models · updated today

Share price +14.3% over the past month.

Below-average quality, and screening another 89% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($1.87). The favourable scenario is already priced in.
  • Solid but not exceptional quality (45/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range ($1.00 to $1.87) leaves room in how you read the outcome.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$17.21 $1.85 Fair Value $1.44 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range $1.85 – $17.21 · fair‑value band $1.00 – $1.87 · the $13.35 price screens above the $1.44 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Compass, Inc (COMP) currently trades at $13.35, while our model-based Fair Value estimate is $1.44, implying the stock looks roughly 89.2% overvalued today. The Quality Score stands at 45/100 (below-average quality), in the Real Estate sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Compass, Inc generated revenue of $8.3B at a net margin of 0.2%. Revenue grew 99.4% year over year. It earns a return on equity of 0.8%. Net debt stands at $255M. Fundamentals as of Aug 13, 2026

Our scenario range runs from $1.00 (bear case) to $1.87 (bull case); at $13.35, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 4% below its 52-week high and 127% above its 52-week low, currently above its 200-day average. For context, the median of 10 Real Estate peers we cover trades at 15% fair-value upside, at -89%, COMP screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF $4.39 $7.68 $14.11 72
Rev-Margin DCF $3.68 $6.55 $12.24 67
EV/EBITDA $1.80 $2.31 $2.82 54
All 11 models by family
DCF Models
FCF DCF $4.66 $7.02 $14.41 38
Owner Earnings $1.09 $2.09 $4.11 31
5Y Revenue Exit $3.51 $5.76 $10.46 39
5Y EBITDA Exit $2.65 $4.03 $6.71 41
10Y Revenue Exit $3.80 $7.72 $10.12 36
10Y EBITDA Exit $3.29 $5.91 $10.14 37
Multiples
EV/EBITDA $1.80 $2.31 $2.82 54
EV/Revenue $2.78 $3.86 $4.93 43
Asset-Based
NCAV (Graham) $0.5300 $0.7100 $1.06 50
Growth DCF
Growth DCF $4.39 $7.68 $14.11 72
Rev-Margin DCF $3.68 $6.55 $12.24 67

Widest divergence: Growth DCF ($6.55) versus Asset-Based ($0.7100). Highest evidence: Growth DCF (72).

Notify me when COMP reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $8.3B
Revenue growth (YoY) +99.4%
Net margin 0.2%
Return on equity 0.8%
Free cash flow $203M FY2025
P/E ratio 658.5
More key figures
Operating margin -5.7%
EPS (TTM) $0.0200
EPS growth (YoY) +75.0%
Net debt $255M FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 45/100

Of which business quality 49 · Market factors (momentum, volatility) 62

Profitability 40
Margins and returns on capital today
Quality Growth 53
Are margins and returns improving?
Cashflow 49
Earnings quality: real cash, not paper profit
Fin. Strength 72
Balance sheet, leverage, solvency risk
Investment 75
Disciplined investing over empire-building
Low Volatility 0
Calm price path (market factor)
Momentum 84
Price trend over the last 3–12 months (market factor)
52W Momentum 95
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Compass, Inc. provides an end-to-end technology platform for residential real estate in the United States. The company offers the Compass Platform, a technology platform that provides an integrated suite of cloud-based software for customer relationship management, marketing, client service, brokerage services, and other functionalities for the real estate …

Full company description

Compass, Inc. provides an end-to-end technology platform for residential real estate in the United States. The company offers the Compass Platform, a technology platform that provides an integrated suite of cloud-based software for customer relationship management, marketing, client service, brokerage services, and other functionalities for the real estate industry, as well as title, escrow, and mortgage services. It also operates Christie's International Real Estate (CIRE) platform, a multi-tenant technology platform for affiliates and its agents; Anywhere tools and services; and Compass Concierge, a program that provides home sellers with access to capital to front the cost of home improvement services. The company was formerly known as Urban Compass, Inc. and changed its name to Compass, Inc. in January 2021. Compass, Inc. was incorporated in 2012 and is headquartered in New York, New York.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Compass, Inc reported revenue of $7.0B in FY2025 versus $6.4B in FY2021, a compound +2.0%/yr. Reported net income was −$58.5M in FY2025.

Growth Quality 75/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$7.0B
Latest YoY
+23.7%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+5.0%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+13.3%
Avg. growth/yr (9Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+49.5%
Revenue +2.0%/yr
FY21 $6.4B
FY22 $6.0B
FY23 $4.9B
FY24 $5.6B
FY25 $7.0B
Net income
FY21 −$494M
FY22 −$602M
FY23 −$321M
FY24 −$154M
FY25 −$58.5M

COMP screens 89% overvalued. Compare with Plaza S.A →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Compass, Inc Fair Value". https://www.fairvalue-calculator.com/stock/COMP

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Real Estate Services · 529 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 44 · Bottom 25%
Fair Value upside −89% · Bottom 25%
Return on equity (TTM) 1% · Below median
Return on assets -2% · Bottom 25%
Net margin (TTM) 0% · Below median
Operating margin (TTM) -6% · Bottom 25%
Revenue growth 99% · Top 25%

Valuation Multiples vs Real Estate Services median · lower = cheaper

P/E (TTM) 658.5× · Pricier than 75% of peers
P/B 10.99× · Pricier than 75% of peers
P/S (TTM) 1.03× · Cheaper than median
P/FCF 42.3× · Pricier than 75% of peers
EV/EBITDA 83.1× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 35
FUTURE 100 · sector 10
PAST 3 · sector 16
HEALTH 0 · sector 85
DIVIDEND 0 · sector 50

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Real Estate Services stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Plaza S.A MALLPLAZA 3,989 CLP 4,571 CLP +15%
PT Solusi Tunas Pratama Tbk SUPR 43,850 IDR 15,049 IDR -66%
Cencosud Shopping S.A CENCOMALLS 2,412 CLP 2,976 CLP +23%
PT Sarana Menara Nusantara Tbk. owns and TOWR 392.00 IDR 1,012 IDR +158%
PT Metropolitan Kentjana Tbk MKPI 22,000 IDR 19,160 IDR -13%
PT Bangun Kosambi Sukses Tbk, CBDK 3,610 IDR 3,464 IDR -4%
IRSA Inversiones y Representaciones Sociedad Anónima, IRSA 2,495 ARS 2,990 ARS +20%
PT Plaza Indonesia Realty Tbk PLIN 2,510 IDR 2,698 IDR +7%
PT MNC Tourism Indonesia Tbk, KPIG 74.00 IDR 122.12 IDR +65%
PT Indonesian Paradise Property Tbk INPP 770.00 IDR 291.52 IDR -62%

Compare Compass, Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Compass, Inc (COMP) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $1.44 versus a price of $13.35, about −89% (overvalued).
What is the fair value of COMP?
Our model-based fair value for Compass, Inc is $1.44 (as of Aug 13, 2026), built from audited fundamentals. The current price is $13.35.
What is the quality score of COMP?
Compass, Inc has a Quality Score of 45/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Compass, Inc (COMP)?
Compass, Inc reported trailing-twelve-month revenue of about $8.3B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of COMP?
The net profit margin of Compass, Inc is about 0.2%, meaning it keeps roughly 0.2% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Compass, Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.