Compass Inc
NYSE:COMP
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its Industry Average (17.6), the stock would be worth $2.05 (71% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 61 | $7.09 |
0%
|
| Industry Average | 17.6 | $2.05 |
-71%
|
| Country Average | 14.4 | $1.67 |
-76%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
$4.9B
|
/ |
Jan 2026
$83.4m
|
= |
|
|
$4.9B
|
/ |
Dec 2026
$793.3m
|
= |
|
|
$4.9B
|
/ |
Dec 2027
$1B
|
= |
|
|
$4.9B
|
/ |
Dec 2028
$1.1B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| US |
C
|
Compass Inc
NYSE:COMP
|
5.3B USD | 61 | -90 | |
| US |
|
CBRE Group Inc
NYSE:CBRE
|
43.2B USD | 22 | 37.6 | |
| CN |
K
|
Ke Holdings Inc
HKEX:2423
|
138.3B HKD | 33.6 | 40.6 | |
| US |
|
Jones Lang LaSalle Inc
NYSE:JLL
|
15.2B USD | 11.4 | 19.4 | |
| US |
|
Zillow Group Inc
NASDAQ:ZG
|
9.8B USD | 38.5 | 428.6 | |
| CA |
|
FirstService Corp
TSX:FSV
|
9.4B CAD | 14.5 | 47.3 | |
| CA |
|
Colliers International Group Inc
TSX:CIGI
|
8B CAD | 11.3 | 57 | |
| US |
|
Opendoor Technologies Inc
NASDAQ:OPEN
|
4.3B USD | -19.4 | -3.3 | |
| UK |
|
Cushman & Wakefield PLC
NYSE:CWK
|
3.2B USD | 9.1 | 36.9 | |
| US |
|
Newmark Group Inc
NASDAQ:NMRK
|
2.8B USD | 9.9 | 22.7 | |
| US |
|
Anywhere Real Estate Inc
NYSE:HOUS
|
2B USD | 15.3 | -15.4 |
Market Distribution
| Min | 0 |
| 30th Percentile | 10 |
| Median | 14.4 |
| 70th Percentile | 21.5 |
| Max | 1 767 274.1 |
Other Multiples
Compass Inc
Glance View
Compass Inc., founded in 2012, embarked on its journey to redefine the traditional real estate landscape with technology at its core. Headquartered in New York City, this real estate brokerage firm has been on a mission to create a seamless and data-driven experience for buyers, sellers, and agents alike. Unlike conventional firms, Compass leverages advanced technology tools to streamline the home buying and selling process. These tools, ranging from customer relationship management systems to AI-driven pricing models, allow agents to provide insightful data and predictive analytics to clients, optimizing the decision-making process. The company's unique platform provides agents with a suite of services—from marketing materials to customer support—enabling them to focus more on cultivating client relationships and closing deals efficiently. Compass generates its revenue through commissions on real estate transactions, following the industry-standard model where agents earn a percentage of each property's sale price. Beyond traditional commissions, the company has pursued innovative avenues to monetize its tech-driven platform. By charging agents for access to its proprietary technology and marketing tools, Compass bolsters its revenue streams and deepens its market reach. Additionally, its investment in creating an agent-centric platform attracts top talent in the industry, enhancing the firm's brand and expanding its market share across key U.S. metropolitan areas. Through embracing technology and an entrepreneurial ethos, Compass Inc. continues to carve a niche within the competitive real estate sector, blending human expertise with digital innovation.
