image
Industrials - Conglomerates - NYSE - US
$ 16.155
-3.81 %
$ 1.22 B
Market Cap
-12.74
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one CODI stock under the worst case scenario is HIDDEN Compared to the current market price of 16.2 USD, Compass Diversified is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one CODI stock under the base case scenario is HIDDEN Compared to the current market price of 16.2 USD, Compass Diversified is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one CODI stock under the best case scenario is HIDDEN Compared to the current market price of 16.2 USD, Compass Diversified is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart CODI

image
$24.0$24.0$23.0$23.0$22.0$22.0$21.0$21.0$20.0$20.0$19.0$19.0$18.0$18.0$17.0$17.0$16.0$16.0$15.0$15.0Nov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 Apr
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
Wall Street analysts predict an average 1-year price target for CODI of $26 , with forecasts ranging from a low of $26 to a high of $26 .
CODI Lowest Price Target Wall Street Target
26 USD 60.94%
CODI Average Price Target Wall Street Target
26 USD 60.94%
CODI Highest Price Target Wall Street Target
26 USD 60.94%
Price
Max Price Target
Min Price Target
Average Price Target
2626242422222020181816161414Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
1.49% DIVIDEND YIELD
0.25 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
1.801.801.601.601.401.401.201.201.001.000.800.800.600.600.400.400.200.200.000.000.360.360.360.360.360.360.360.250.250.250.250.360.360.360.360.360.360.360.250.250.250.250.360.360.360.360.360.360.360.880.250.250.250.361.440.361.440.361.440.361.440.361.440.361.440.361.440.251.630.251.000.251.000.752015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 9
6. Ownership
Insider Ownership Compass Diversified
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
3.12 M USD 1
6-9 MONTHS
0 USD 0
9-12 MONTHS
9.25 M USD 1
Bought
33 K USD 1
0-3 MONTHS
0 USD 0
3-6 MONTHS
845 K USD 4
6-9 MONTHS
963 K USD 6
9-12 MONTHS
7. News
Compass Diversified Declares First Quarter 2025 Distributions on Common and Series A, B and C Preferred Shares WESTPORT, Conn., April 03, 2025 (GLOBE NEWSWIRE) -- Compass Diversified (NYSE: CODI) (“CODI” or the “Company”), an owner of leading middle-market branded consumer and industrial businesses, announced today that its Board of Directors (the “Board”) has declared a quarterly cash distribution of $0.25 per share on the Company's common shares (the “Common Shares”). The distribution for the three months ended March 31, 2025, is payable on April 24, 2025, to all holders of record of Common Shares as of April 17, 2025. globenewswire.com - 4 weeks ago
Compass Diversified Announces Appointment of Matthew Blake as CEO of Arnold Magnetics WESTPORT, Conn., April 01, 2025 (GLOBE NEWSWIRE) -- Compass Diversified Holdings (NYSE: CODI) (“CODI” or the “Company”), an owner of leading middle market branded consumer and industrial businesses, today announced that Matthew Blake has been named Chief Executive Officer of its subsidiary, Arnold Magnetic Technologies Corporation (“Arnold”), a leading global manufacturer of high-performance electric motors, magnets, and thin metals, effective March 31, 2025. Concurrent with his appointment, Blake will join Arnold's Board of Directors. After a successful nine-year tenure as CEO, Dan Miller will be concluding his time at Arnold after a planned transition period ending April 30, 2025. globenewswire.com - 1 month ago
Compass Diversified Preferreds: One Of The Lowest Risk, Very High Yields Today A rock-solid 7.4x coverage ratio and strong insider alignment make this dividend very low risk. Near 9% yield, upside to par, and qualified dividends for taxable accounts? Yes, please. This preferred stock could hand you high income and low risk—perfect for retirement portfolios. seekingalpha.com - 1 month ago
Compass Diversified Preferred C Stock: Appealing +8% Yield In A Volatile Market Preferred shares, like Compass Diversified's Series C, offer income protection and higher yields, making them a strong hedge against market volatility. Compass Diversified's diversified portfolio and robust Q4 2024 results, with 14% YoY sales growth and 25% adjusted EBITDA growth, support a positive outlook. CODI.PR.C trades at a 5% discount to par value, offering an 8.3% yield and cumulative dividends, providing income-focused investors with attractive returns. seekingalpha.com - 1 month ago
Compass Diversified (CODI) Q4 2024 Earnings Call Transcript Compass Diversified (NYSE:CODI ) Q4 2024 Earnings Conference Call February 27, 2025 5:00 PM ET Company Participants Cody Slach - Senior MD & Director of Investor Relation Elias Sabo - Partner & CEO Patrick Maciariello - Partner & COO Stephen Keller - Executive Vice President & CFO Conference Call Participants Lawrence Solow - CJS Securities Lance Vitanza - TD Cowen Joseph Reagor - ROTH Capital Randolph Binner - B. Riley Securities Operator Good afternoon, and welcome to Compass Diversified's Fourth Quarter and Full Year 2024 Conference Call. seekingalpha.com - 2 months ago
Compass Diversified Reports Fourth Quarter and Full Year 2024 Financial Results WESTPORT, Conn., Feb. 27, 2025 (GLOBE NEWSWIRE) -- Compass Diversified (NYSE: CODI) (“CODI” or the “Company”), an owner of leading middle market branded consumer and industrial businesses, announced today its consolidated operating results for the three months and full year ended December 31, 2024. globenewswire.com - 2 months ago
Compass Diversified Director James Bottiglieri Announces Retirement WESTPORT, Conn., Feb. 19, 2025 (GLOBE NEWSWIRE) -- Compass Diversified Holdings (NYSE: CODI) (“CODI” or the “Company”), an owner of leading middle market businesses, announced today that current director James J. Bottiglieri (“Jim”) advised the Board of Directors (the “Board”) on February 14, 2025 that he plans to retire prior to the Company's 2025 annual shareholders meeting (the “2025 Annual Meeting”). Mr. Bottiglieri will remain on the Company's Board and as a member of each of the Company's Nominating and Corporate Governance Committee and Audit Committee up and until the Company's 2025 Annual Meeting. Mr. Bottiglieri joined the Board in December of 2005. He served as the Company's Chief Financial Officer and as an Executive Vice President of the Company's Manager from 2005 to 2013. The Company does not currently intend to fill the Board vacancy created by Mr. Bottiglieri's retirement. globenewswire.com - 2 months ago
Compass Diversified Announces Fourth Quarter and Full Year 2024 Earnings and Conference Call Information WESTPORT, Conn., Feb. 13, 2025 (GLOBE NEWSWIRE) -- Compass Diversified (NYSE: CODI) (“CODI” or the “Company”), an owner of leading middle market businesses, announced today that it plans to release financial results for the fourth quarter and full year ended December 31, 2024, on Thursday, February 27, 2025, after the close of market trading. The Company has scheduled a conference call to discuss the results on Thursday, February 27, 2025, at 5:00 p.m. ET. globenewswire.com - 2 months ago
Compass Diversified Holdings Announces Amendment of its Management Services Agreement WESTPORT, Conn., Jan. 15, 2025 (GLOBE NEWSWIRE) -- Compass Diversified Holdings (NYSE: CODI), an owner of leading middle market businesses (the “ Company ” or “ CODI ”), announced today that on January 15, 2025, it entered into a Seventh Amended and Restated Management Services Agreement with Compass Group Management LLC, the Company's Manager (the “ Amendment ”). The Amendment, commencing in the first quarter beginning on January 1, 2025, restructures the management fee under the existing Management Services Agreement to consist of a base management fee and an incentive management fee. Pursuant to the Amendment, the base management fee will be (i) 2.0% of the Company's adjusted net assets when the adjusted net assets are less than or equal to $3.5 billion (the “ Initial Threshold Fee ”), (ii) the Initial Threshold Fee, plus 1.25% of the amount of adjusted net assets exceeding $3.5 billion when the adjusted net assets are more than $3.5 billion but less than $10 billion, or (iii) 1.5% of the Company's adjusted net assets when the adjusted net assets are $10 billion or more. globenewswire.com - 3 months ago
Compass Diversified: Undervalued With A Growing Diamond Subsidiary Compass Diversified offers a solid opportunity for income investors, trading at an attractive valuation with a near-5% yield amid recent market volatility. CODI's unique permanent capital structure and long-term ownership approach support sustained growth, driven by strong performance in its branded consumer segment, especially Lugano Diamonds. Despite challenges in the industrial segment, CODI's overall robust financial performance and promising growth outlook make it a compelling pick for income and long-term value investors. seekingalpha.com - 3 months ago
2 Preferred Stocks +7% Yield, Sleep Well At Night Rising life expectancy implies your portfolio must last longer than ever before. The Income Method can help. Preferred stocks improve portfolio defense by ensuring income stability through interest rate changes. We discuss two top-tier preferreds, with yields of up to 8%. seekingalpha.com - 3 months ago
Compass Diversified Holdings Announces Amendment of its Credit Agreement WESTPORT, Conn., Jan. 10, 2025 (GLOBE NEWSWIRE) -- Compass Diversified Holdings (NYSE: CODI) (“CODI” or the “Company”), an owner of leading middle market businesses, announced that on January 9, 2025, it entered into a First Incremental Facility Amendment (the “Amendment”) to its existing Credit Agreement with Bank of America, N.A., as Administrative Agent for the Lenders party thereto. globenewswire.com - 3 months ago
8. Profile Summary

Compass Diversified CODI

image
COUNTRY US
INDUSTRY Conglomerates
MARKET CAP $ 1.22 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 May 18, 2006
Employees 3340
Officers Ms. Kaajal Ali Senior Director of People & Culture Mr. Elias Joseph Sabo Chief Executive Officer & Director Mr. Stephen Keller Executive Vice President & Chief Financial Officer Mr. Joseph P. Milana CPA Chief Administrative Officer & Executive Vice President of Finance Mr. Ben Avenia-Tapper Vice President of Investor Relations Ms. Alana Siska Director of Communications Mr. Zachary T. Sawtelle Partner & Head of East Coast Office Ms. Katharine Melzer MD & Head of Business Development Ms. Carrie Wischer Ryan J.D. General Counsel, Chief Compliance Officer & Corporate Secretary Mr. Patrick A. Maciariello Partner & Chief Operating Officer