CompoSecure Inc
NASDAQ:CMPO

Watchlist Manager
CompoSecure Inc Logo
CompoSecure Inc
NASDAQ:CMPO
Watchlist
Price: 15.86 USD 1.86% Market Closed
Market Cap: 1.5B USD
Have any thoughts about
CompoSecure Inc?
Write Note

Relative Value

The Relative Value of one CMPO stock under the Base Case scenario is 13.5 USD. Compared to the current market price of 15.86 USD, CompoSecure Inc is Overvalued by 15%.

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.

CMPO Relative Value
Base Case
13.5 USD
Overvaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
10
vs Industry
56
Median 3Y
1.7
Median 5Y
1.7
Industry
2.4
Forward
3.5
vs History
vs Industry
21
Median 3Y
25.6
Median 5Y
25.6
Industry
23.2
Forward
15.3
vs History
5
vs Industry
56
Median 3Y
6.5
Median 5Y
6.5
Industry
17.4
vs History
37
vs Industry
38
Median 3Y
13.2
Median 5Y
13.2
Industry
21.3
vs History
vs Industry
Median 3Y
-0.8
Median 5Y
-0.8
Industry
2.9
vs History
21
vs Industry
43
Median 3Y
2.5
Median 5Y
2.5
Industry
2.4
Forward
4.2
vs History
21
vs Industry
45
Median 3Y
4.5
Median 5Y
4.5
Industry
4.9
vs History
21
vs Industry
44
Median 3Y
8
Median 5Y
8
Industry
12.9
Forward
11.6
vs History
21
vs Industry
43
Median 3Y
8.6
Median 5Y
8.6
Industry
16.5
Forward
14.6
vs History
10
vs Industry
48
Median 3Y
9.8
Median 5Y
9.8
Industry
16.3
vs History
10
vs Industry
41
Median 3Y
11
Median 5Y
11
Industry
19
vs History
94
vs Industry
18
Median 3Y
6.2
Median 5Y
6.2
Industry
2.5

Multiples Across Competitors

CMPO Competitors Multiples
CompoSecure 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
CompoSecure Inc
NASDAQ:CMPO
1.5B USD 2.9 -216.3 11 11.6
US
Apple Inc
NASDAQ:AAPL
3.8T USD 9.8 41 28.8 31.5
KR
Samsung Electronics Co Ltd
KRX:005930
360T KRW 1.2 11.2 3.9 9.3
CN
Xiaomi Corp
HKEX:1810
1.3T HKD 3.6 60.9 52.3 52.3
US
Dell Technologies Inc
NYSE:DELL
81.3B USD 0.9 19.8 10.3 15.8
TW
Quanta Computer Inc
TWSE:2382
1.1T TWD 0.8 19.8 15.8 18.9
JP
Canon Inc
TSE:7751
4.9T JPY 1.1 16.3 6.9 10.8
US
HP Inc
NYSE:HPQ
30.9B USD 0.6 11.1 7.2 8.6
US
Hewlett Packard Enterprise Co
NYSE:HPE
28B USD 0.9 11 5.4 11
JP
Fujifilm Holdings Corp
TSE:4901
3.9T JPY 1.3 16.4 9.2 14.3
US
NetApp Inc
NASDAQ:NTAP
24B USD 3.7 20.9 13.9 16.4
P/E Multiple
Earnings Growth P/E to Growth
US
CompoSecure Inc
NASDAQ:CMPO
Average P/E: 22.8
Negative Multiple: -216.3
489%
N/A
US
Apple Inc
NASDAQ:AAPL
41
53%
0.8
KR
Samsung Electronics Co Ltd
KRX:005930
11.2
251%
0
CN
Xiaomi Corp
HKEX:1810
60.9
76%
0.8
US
Dell Technologies Inc
NYSE:DELL
19.8
136%
0.1
TW
Quanta Computer Inc
TWSE:2382
19.8
116%
0.2
JP
Canon Inc
TSE:7751
16.3
44%
0.4
US
HP Inc
NYSE:HPQ
11.1
38%
0.3
US
Hewlett Packard Enterprise Co
NYSE:HPE
11
19%
0.6
JP
Fujifilm Holdings Corp
TSE:4901
16.4
31%
0.5
US
NetApp Inc
NASDAQ:NTAP
20.9
80%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
CompoSecure Inc
NASDAQ:CMPO
Average EV/EBITDA: 15
11
40%
0.3
US
Apple Inc
NASDAQ:AAPL
28.8
31%
0.9
KR
Samsung Electronics Co Ltd
KRX:005930
3.9
123%
0
CN
Xiaomi Corp
HKEX:1810
52.3
116%
0.5
US
Dell Technologies Inc
NYSE:DELL
10.3
54%
0.2
TW
Quanta Computer Inc
TWSE:2382
15.8
123%
0.1
JP
Canon Inc
TSE:7751
6.9
26%
0.3
US
HP Inc
NYSE:HPQ
7.2
1%
4.8
US
Hewlett Packard Enterprise Co
NYSE:HPE
5.4
29%
0.2
JP
Fujifilm Holdings Corp
TSE:4901
9.2
49%
0.2
US
NetApp Inc
NASDAQ:NTAP
13.9
52%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
CompoSecure Inc
NASDAQ:CMPO
Average EV/EBIT: 18.2
11.6
22%
0.5
US
Apple Inc
NASDAQ:AAPL
31.5
34%
0.9
KR
Samsung Electronics Co Ltd
KRX:005930
9.3
683%
0
CN
Xiaomi Corp
HKEX:1810
52.3
143%
0.4
US
Dell Technologies Inc
NYSE:DELL
15.8
87%
0.2
TW
Quanta Computer Inc
TWSE:2382
18.9
148%
0.1
JP
Canon Inc
TSE:7751
10.8
N/A N/A
US
HP Inc
NYSE:HPQ
8.6
11%
0.8
US
Hewlett Packard Enterprise Co
NYSE:HPE
11
57%
0.2
JP
Fujifilm Holdings Corp
TSE:4901
14.3
N/A N/A
US
NetApp Inc
NASDAQ:NTAP
16.4
70%
0.2

See Also

Discover More
Back to Top