COMP - NYSE
Compass, Inc.
$7.60
-0.066%Compass, Inc. provides real estate brokerage services in the United States. It operates a cloud-based platform that provides an integrated suite of software for customer relationship management, marketing, client service, operations, and other functionality, as well as brokerage and adjacent services in the real estate industry. The company offers mobile apps that allow agents to manage their business anywhere as well as designs consumer-grade interfaces, an automated workflows for agent-client interactions. The company was formerly known as Urban Compass, Inc. and changed its name to Compass, Inc. in January 2021.Compass, Inc. was founded in 2012 and is headquartered in New York, New York.
At a Glance
Live SnapshotCompass, Inc. Fair Value Envelope
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
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 | $416.4M | $800.1M | $1.5B | $3.0B | $5.7B | $10.9B | $21.0B | $40.3B | $77.4B | $148.7B |
| Maintenance CapEx | -$5.1M | -$9.9M | -$19.0M | -$36.5M | -$70.2M | -$134.9M | -$259.2M | -$498.1M | -$957.2M | -$1.8B |
| Owner Earnings | $411.3M | $790.2M | $1.5B | $2.9B | $5.6B | $10.8B | $20.7B | $39.8B | $76.4B | $146.9B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $380.8M | $677.5M | $1.2B | $2.1B | $3.8B | $6.8B | $12.1B | $21.5B | $38.2B | $68.0B |
Related Guides
Continue your COMP research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.