Compass Diversified

Compass Diversified

CODIยทNYSE

$10.77

-2.0%
IndustrialsConglomerates

Compass Diversified is a private equity firm specializing in add on acquisitions, buyouts, industry consolidation, recapitalization, late stage and middle market investments. It seeks to invest in niche industrial or branded consumer companies, manufacturing, distribution, consumer products, business services sector, safety & security, electronic components, food, foodservice. The firm prefers to invest in companies based in North America. It seeks to invest between $100 million and $800 million in companies with an EBITDA between $15 million to $80 million. It seeks to acquire controlling ownership interests in its portfolio companies and can make additional platform acquisitions. The firm prefer to have majority stake in companies. The firm invests through its balance sheet and typically holds investments between five to seven years. Compass Diversified was founded in 2005 and is based in Westport, Connecticut with an additional office in Costa Mesa, California.

At a Glance

Live Snapshot
Market Cap$809.92M
EPS-3.0500
P/E Ratio-3.53
Earnings Date08/03/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

Medium confidence

Valuation multiple is compressed (P/E -3.5).

Valuation inputs: P/E -3.5, earnings yield N/A, momentum -2.0%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE -51.9%, ROIC +1.6%).

Profitability stack: net margin -12.2%, ROE -51.9%, ROIC +1.6%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile is elevated and scenario stress-testing is essential.

Risk factors: liabilities/assets +81.1%, momentum -2.0%, net margin -12.2%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

codi

Compass Diversified Market vs Earnings Trajectory

CODI ยท NYSE

Loading price and EPS data...

Compass Diversified

Compass Diversified Fair Value Envelope

CODI ยท NYSE

Our analysis suggests that CODI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $10.765, this represents a potential HIDDEN relative to our calculated worth for Compass Diversified.

Intrinsic Value
Current Price: $10.765
3Y+1505.0%
5Y+797.0%
10Y-698.0%
3Y+7.0%
5Y+29.0%
10Y+92.0%
3Y+287.0%
5Y-1107.0%
10Y-519.0%
3Y-85.0%
5Y-105.0%
10Y-106.0%
3Y-52.0%
5Y-143.0%
10Y-159.0%
3Y-13.0%
5Y+17.0%
10Y+71.0%
Compass Diversified

Compass Diversified Profit Bridge

CODI ยท NYSE
Revenue1.87B
Cost of Goods Sold (1.15B)
Gross Profit721.24M
Operating Expenses (678.61M)
Operating Income42.62M
Interest Expense (175.27M)
Other Income/Expense-340.20M
Pretax Income-297.58M
Income Tax (945.00K)
Net Income-229.32M
Net Income
-229.32M

Profitability Analysis

Gross Margin

38.5%

Strong gross margins indicate healthy pricing and efficient production or service delivery.

Operating Margin

2.3%

Minimal operating profit suggests high operating costs or pricing challenges. Scalability is concerning.

Net Profit Margin

-12.2%

Net losses indicate the company is burning cash. Sustainability depends on path to profitability.

Profitability Insight

Margin squeeze alert: Healthy gross margins but weak operating margins suggest excessive operating expenses. Cost optimization could unlock significant value.

38.50%
Gross Profit Margin
-8%
3Y+4.0%
5Y+4.0%
10Y+41.0%
2.28%
Operating Profit Margin
-374%
3Y-10.0%
5Y-58.0%
10Y+17.0%
-12.24%
Net Profit Margin
5%
3Y+263.0%
5Y-878.0%
10Y-319.0%
-51.88%
Return on Equity
69%
3Y+669.0%
5Y-2605.0%
10Y-912.0%
-7.55%
Return on Assets
19%
3Y+345.0%
5Y-961.0%
10Y-345.0%
1.56%
Return on Invested Capital
-377%
3Y+7.0%
5Y-8.0%
10Y+52.0%
CODI

Compass Diversified Cash Conversion Engine

CODI ยท NYSE
Net Income0.00
Depreciation & Amortization0.00
Stock-Based Compensation0.00
Change in Working Capital-54.10M
Others47.27M
Capital Expenditures-44.31M
Free Cash Flow-51.15M

Cash Flow Quality Analysis

CapEx Intensity

-648.8%

Asset-light business model. Low capital requirements leave more cash available for shareholders and growth investments.

FCF Growth Trend

+58.9%

Strong FCF growth demonstrates improving cash generation and business momentum. Positive signal for sustainability.

Working Capital Impact

-$54.10M

Significant working capital drain. Growth may be consuming cash through inventory buildup or receivables extensionโ€”monitor closely.

Cash Flow Quality Insight

Working capital strain: Significant cash tied up in operations. Monitor receivables collection, inventory turns, and payment terms to optimize cash conversion cycle.

codi

Compass Diversified Funding & Solvency Profile

CODI ยท NYSE
Cash & Cash Equivalents60.75M
Net Receivables190.28M
Inventory375.34M
Other Current Assets277.93M
Total Current Assets904 M
Property, Plant & Equipment190.80M
Goodwill & Intangible Assets1.67B
Long-Term Investments0.00
Other Non-Current Assets198.27M
Total Non-Current Assets389 M
Total Assets
2.96B

Financial Health Analysis

Current Ratio

2.67x

Excellent liquidity position. The company can easily cover its short-term obligations with substantial cushion.

Debt-to-Equity Ratio

4.59x

High financial leverage. Heavy reliance on debt may indicate increased financial risk and potential solvency concerns.

Working Capital

565 M

Strong working capital position provides significant operational flexibility and financial cushion.

Asset Composition

31% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

Financial Health Insight

Mixed signals: Strong short-term liquidity provides comfort, but high overall leverage requires careful monitoring of debt servicing capabilities and refinancing risk.

codi

Compass Diversified Street Expectations Map

CODI ยท NYSE

Wall Street analysts project that CODI stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 15.00, with estimates ranging from a low of 15.00 to a high of 15.00.

Lowest Target
15.00
39.34%
Consensus Target
15.00
39.34%
Highest Target
15.00
39.34%

The consensus 1-year price target stands at 15.00, with estimates ranging from a low of 15.00 to a high of 15.00.

Analyst Consensus Analysis

Upside Potential

+39.3%

Substantial upside potential. Analysts see significant value gap, suggesting the stock may be materially undervalued at current levels.

Analyst Agreement

0.0% spread

High analyst agreement. Narrow target range indicates strong consensus on valuation, suggesting clear investment thesis and predictable outlook.

Analyst Conviction

Very High

Strong buy conviction: High upside with tight consensus suggests compelling investment opportunity backed by analyst confidence.

Market Sentiment Insight

Rare opportunity: Exceptional upside potential with strong analyst consensus creates a compelling setup. The combination of significant price target premium and tight agreement suggests high-conviction undervaluation that may attract institutional capital.

codi

Compass Diversified Insider Positioning

CODI ยท NYSE

During the last 12 months, insiders have purchased $573K worth of CODI shares, with no selling activity reported.

3 Months

Bought

60.0K

573.24K

Sold

0

0.00

Net Activity

+573K

+$573K

3-6 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

6-9 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

9-12 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

Top Buyers

1
ACML

Adw Capital Management, Llc

10 Percent Owner

40.0K sharesโ€ข2 transactions

$400K

2
KS

Keller Stephen

Other: See Remark (A)

20.0K sharesโ€ข1 transactions

$173K

Top Sellers

No selling activity

Insider Activity Analysis

Net Insider Sentiment

Bullish

Strong bullish signal with $573K net buying. Insiders are aggressively accumulating shares, suggesting significant confidence in future prospects.

Buy/Sell Ratio

โˆž:1

Perfect buy/sell ratio. Only buying activity with zero sellingโ€”the most bullish possible insider signal.

Recent Trend (3 Months)

$573K

Very strong recent buying momentum. Recent insider purchases significantly outpace sales, suggesting near-term optimism.

Insider Participation

High Buying

2 insider buyers vs. 0 sellers. Broad-based buying across management team suggests widespread confidence.

Insider Activity Insight

Compelling insider conviction: The combination of strong buy/sell ratio and multiple buyers suggests insiders see attractive risk/reward. Consider this alongside fundamental analysis for confirmation.

0.00%
Dividend Yield
-100%
3Y-100.0%
5Y-100.0%
10Y-100.0%
ย 

codi Dividend History

CODI
10Y CAGR 4%
Latest $0.25
Annual $1.25
Stable dividend payments
Last Period: +0%