/
Our Company Compass, Inc., d/b/a Compass International Holdings (the Company ), was incorporated in Delaware on October 4, 2012 under the name Urban Compass, Inc. On January 9, 2026, the Company completed its previously announced acquisition of Anywhere Real Estate Inc. ( Anywhere ) pursuant to the Agreement and Plan of Merger, dated as of September 22, 2025 (the Anywhere Merger Agreement ), wi…
$11.95
$0.05 (-0.46%)
Live · 05:18 PM
The business is unprofitable at the operating level (-0.91% margin). The thesis depends entirely on whether and when it reaches sustainable profitability.
Revenue grew 23.7%, still solid.
At 597x earnings, the current multiple leaves limited room for execution misses or growth deceleration.
597.3x earnings, 603.4x FCF. The market is pricing in years of above-average growth. If that thesis breaks, downside from multiple compression alone could be 30%+. This is a stock where you're paying for the future, not the present.
Based on TTM earnings · Diluted shares
Profitability & Returns
Revenue (TTM)
$8.31B
▲ +23.7% YoY
Net Income (TTM)
$15M
▲ +62.1% YoY
Op. Margin
-4.34%
▲ +1.8pp YoY
ROIC
-10.97%
▲ +8.7pp YoY
Cash Flow & Balance Sheet
FCF (TTM)
$16M
▲ +92.2% YoY
Op. Cash Flow (TTM)
$37M
▲ +78.4% YoY
Net Debt
$3.43B
Cash & Equiv.
$484M
5Y CAGR: +13.3%
Continue Research
At a P/E of 597.3 and a price-to-free-cash-flow of 603.4, Compass (COMP) trades above a two-stage DCF intrinsic value of about $-3.82 per share, so at $11.95 the stock looks overvalued (132.0% above estimated intrinsic value). A high multiple is not the same as overvalued: fast-growing, high-quality businesses can deserve a premium. See the general approach in how to tell if a stock is overvalued.
On quality, Compass scores 36/100 on Intrinsiqq's quality scorecard (a lower-quality business on these measures), weighing growth, margins, returns on capital, share count, and balance-sheet strength. All figures are computed from SEC filings; read the full methodology. This is analysis, not investment advice.
Intrinsiqq's two-stage DCF estimates an intrinsic value of about $-3.82 per share for COMP, projecting its recent free cash flow forward with a growth rate that fades toward a long-run rate and discounting it back to today. Applying a 25% margin of safety gives a more conservative fair-value entry around $-2.87. At today's $11.95, that puts the stock about 132.0% above estimated intrinsic value. The result is sensitive to the growth and discount-rate inputs, so it is best to run conservative, base and optimistic cases. You can adjust all of them yourself with the sliders on the DCF tab.
Compass scores 36 out of 100 on Intrinsiqq's quality score, a weighted blend of 8 metrics each scored 0 to 100, which makes it a lower-quality business on these measures. Recent fundamentals include a -4.3% operating margin and a -11.0% return on invested capital. The score weighs revenue and free-cash-flow growth, operating margins, return on invested capital, share-count change, and balance-sheet strength, all computed from SEC filings, not opinion. Because valuation only means something relative to quality, the full metric-by-metric breakdown is on the quality scorecard.
That depends on valuation and quality together, not either alone. COMP currently trades above its estimated intrinsic value and scores 36/100 on quality (lower-quality). A cheap price is only a bargain if the business is durable, and a premium can be justified by genuine quality, so the two questions, "is it cheap?" and "is it good?", only make sense side by side. Read the valuation against the quality scorecard, run the DCF on your own assumptions, and decide for yourself. This is analysis from SEC filings, not investment advice.