Compass Minerals International, Inc.

Compass Minerals International, Inc.

CMPยทNYSE

$31.37

-3.9%
Basic MaterialsIndustrial Materials

Compass Minerals International, Inc., produces and sells essential minerals primarily in the United States, Canada, Brazil, the United Kingdom, and internationally. It operates through three segments: Salt, Plant Nutrition North America, and Plant Nutrition South America. The Salt segment offers sodium chloride and magnesium chloride, including rock salt, mechanically and solar evaporated salt, and brine and flake magnesium chloride products; and purchases potassium chloride and calcium chloride to sell as finished products or to blend with salt to produce specialty products. This segment provides products for use as a deicer for roadways, consumer, and professional use; as an ingredient in chemical production; for water treatment, human, and animal nutrition; and for various other consumer and industrial uses, as well as records management services. The Plant Nutrition North America segment offers sulfate of potash specialty fertilizers in various grades, including agricultural products that are used in broadcast spreaders, direct application, and liquid fertilizer solutions; turf products used by the turf and ornamental markets, as well as for blends used on golf course greens; organic products under the Protassium+ brand; and micronutrient products under the Wolf Trax and other brands. This segment provides its products to distributors and retailers of crop inputs, as well as growers. The Plant Nutrition South America segment offers various specialty plant nutrients and supplements; water and wastewater treatment chemicals for cleaning, decontaminating, and purifying water; and process chemicals for industrial use. The company was formerly known as Salt Holdings Corporation and changed its name to Compass Minerals International, Inc. in December 2003. Compass Minerals International, Inc. was founded in 1993 and is headquartered in Overland Park, Kansas.

At a Glance

Live Snapshot
Market Cap$1.32B
EPS-1.9100
P/E Ratio-16.42
Earnings Date08/10/2026
Compass Minerals International, Inc.

Compass Minerals International, Inc. Fair Value Envelope

CMP ยท NYSE

Our analysis suggests that CMP has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $31.37, this represents a potential HIDDEN relative to our calculated worth for Compass Minerals International, Inc..

Intrinsic Value
Current Price: $31.37

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$1,670.8B
+ Cash & Equivalents$59.7M
Firm Value$1,670.8B
- Debt$847.7M
Equity Value$1,670.0B
/ Shares Outstanding41,688,657B
DCF Value$40.1K
UNDERVALUED BY 127598%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$395.4M
$790.8M
$1.6B
$3.2B
$6.3B
$12.7B
$25.3B
$50.6B
$101.2B
$202.4B
Maintenance CapEx
-$27.9M
-$55.8M
-$111.5M
-$223.0M
-$446.1M
-$892.2M
-$1.8B
-$3.6B
-$7.1B
-$14.3B
Owner Earnings
$367.5M
$735.0M
$1.5B
$2.9B
$5.9B
$11.8B
$23.5B
$47.0B
$94.1B
$188.2B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$340.3M
$630.2M
$1.2B
$2.2B
$4.0B
$7.4B
$13.7B
$25.4B
$47.1B
$87.2B
Terminal Value represents 88.7% of Enterprise Value