image
Industrials - Conglomerates - NYSE - US
$ 19.875
-0.873 %
$ 1.27 B
Market Cap
23.08
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one CODI-PA stock under the worst case scenario is HIDDEN Compared to the current market price of 19.9 USD, Compass Diversified is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one CODI-PA stock under the base case scenario is HIDDEN Compared to the current market price of 19.9 USD, Compass Diversified is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one CODI-PA stock under the best case scenario is HIDDEN Compared to the current market price of 19.9 USD, Compass Diversified is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart CODI-PA

image
$25.0$25.0$24.0$24.0$23.0$23.0$22.0$22.0$21.0$21.0$20.0$20.0$19.0$19.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
2.2 B REVENUE
6.77%
230 M OPERATING INCOME
155.51%
42.3 M NET INCOME
209.20%
-67.6 M OPERATING CASH FLOW
-86.62%
-422 M INVESTING CASH FLOW
-74.05%
101 M FINANCING CASH FLOW
138.67%
549 M REVENUE
-5.82%
60.6 M OPERATING INCOME
-13.80%
11.9 M NET INCOME
0.00%
9.97 M OPERATING CASH FLOW
134.13%
-70.2 M INVESTING CASH FLOW
-333.95%
49.7 M FINANCING CASH FLOW
1.63%
Balance Sheet Compass Diversified
image
Current Assets 1.57 B
Cash & Short-Term Investments 59.7 M
Receivables 444 M
Other Current Assets 1.06 B
Non-Current Assets 2.48 B
Long-Term Investments 0
PP&E 245 M
Other Non-Current Assets 2.24 B
10.97 %26.24 %6.04 %55.28 %Total Assets$4.1b
Current Liabilities 385 M
Accounts Payable 104 M
Short-Term Debt 15 M
Other Current Liabilities 265 M
Non-Current Liabilities 2.1 B
Long-Term Debt 1.76 B
Other Non-Current Liabilities 345 M
4.19 %10.66 %70.67 %13.87 %Total Liabilities$2.5b
EFFICIENCY
Earnings Waterfall Compass Diversified
image
Revenue 2.2 B
Cost Of Revenue 1.2 B
Gross Profit 1 B
Operating Expenses 770 M
Operating Income 230 M
Other Expenses 188 M
Net Income 42.3 M
3b3b2b2b2b2b1b1b500m500m002b(1b)1b(770m)230m(188m)42mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
45.51% GROSS MARGIN
45.51%
10.47% OPERATING MARGIN
10.47%
0.58% NET MARGIN
0.58%
0.99% ROE
0.99%
0.32% ROA
0.32%
2.89% ROIC
2.89%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Compass Diversified
image
150m150m100m100m50m50m00(50m)(50m)(100m)(100m)(150m)(150m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 42.3 M
Depreciation & Amortization 144 M
Capital Expenditures -56.7 M
Stock-Based Compensation 16.3 M
Change in Working Capital -293 M
Others 44 M
Free Cash Flow -124 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Compass Diversified
image
CODI-PA has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
1.49% DIVIDEND YIELD
0.453 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
2.000002.000001.800001.800001.600001.600001.400001.400001.200001.200001.000001.000000.800000.800000.600000.600000.400000.400000.200000.200000.000000.000000.453130.453130.453130.453130.453130.453130.453130.453130.453130.453130.453130.453130.453130.453130.453130.453130.453130.453130.453130.453130.453130.453130.453130.614241.970.453131.810.453131.810.453131.810.453131.810.453131.810.453131.810.453131.360.00201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 8
6. Ownership
Insider Ownership Compass Diversified
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
8. Profile Summary

Compass Diversified CODI-PA

image
COUNTRY US
INDUSTRY Conglomerates
MARKET CAP $ 1.27 B
Dividend Yield 1.49%
Description 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.
Contact 301 Riverside Avenue, Westport, CT, 06880 https://compassdiversified.com
IPO Date June 20, 2017
Employees 3340
Officers Mr. Stephen Keller Executive Vice President & Chief Financial Officer Mr. Ben Avenia-Tapper Vice President of Investor Relations Mr. Joseph P. Milana CPA Chief Administrative Officer & Executive Vice President of Finance Ms. Katharine Melzer MD & Head of Business Development Mr. Patrick A. Maciariello Partner & Chief Operating Officer Mr. Elias Joseph Sabo Partner & Chief Executive Officer Ms. Carrie Wischer Ryan J.D. General Counsel, Chief Compliance Officer & Corporate Secretary Ms. Alana Siska Director of Communications Ms. Kaajal Ali Senior Director of People & Culture Mr. Zachary T. Sawtelle Partner & Head of East Coast Office