Previous Close | $6.27 |
Intrinsic Value | $20.84 |
Upside potential | +232% |
Data is not available at this time.
Compass Diversified (CODI) operates as a holding company with a diversified portfolio of middle-market businesses across niche industrial, branded consumer, and healthcare sectors. The company generates revenue through ownership stakes in subsidiaries, leveraging a long-term investment approach to drive organic growth and strategic acquisitions. CODI’s model emphasizes operational autonomy for its subsidiaries while providing centralized capital allocation and financial oversight. This structure allows it to capitalize on fragmented markets where smaller firms benefit from scale and resources. The company’s subsidiaries operate in defensible niches with strong brand equity or proprietary technologies, reinforcing competitive moats. CODI’s market positioning is distinct as it combines private equity-like discipline with the transparency of a publicly traded entity, appealing to investors seeking diversified exposure to resilient middle-market businesses.
In FY 2024, CODI reported revenue of $2.20 billion, reflecting its diversified industrial and consumer portfolio. Net income stood at $12.8 million, with diluted EPS of $0.23, indicating modest profitability amid operational challenges. Negative operating cash flow of $67.6 million and capital expenditures of $56.7 million suggest reinvestment needs or working capital pressures. The company’s efficiency metrics warrant closer scrutiny given these cash flow dynamics.
CODI’s earnings power appears constrained, with diluted EPS of $0.23 reflecting margin pressures or one-time costs. The negative operating cash flow raises questions about sustainable capital efficiency, though this may stem from timing differences or strategic investments. The dividend payout of $1.99 per share suggests a reliance on non-operating cash flows or balance sheet flexibility to maintain shareholder returns.
CODI’s balance sheet shows $59.7 million in cash against $1.77 billion in total debt, indicating leveraged positioning. The debt load may constrain financial flexibility, though the holding company structure could provide subsidiary-level insulation. Investors should monitor covenant compliance and refinancing risks given the current interest rate environment.
CODI’s growth trajectory appears muted, with limited net income expansion. The $1.99 annual dividend per share implies a high payout ratio relative to earnings, potentially unsustainable without portfolio monetization or debt refinancing. Future growth may hinge on accretive acquisitions or operational improvements across subsidiaries.
The market likely prices CODI based on sum-of-the-parts valuation, factoring in subsidiary performance and dividend sustainability. Current metrics suggest investor patience for long-term value realization, with potential discounts applied for leverage and cash flow volatility.
CODI’s diversified model provides recession resilience but demands active portfolio management. Success hinges on identifying undervalued acquisitions and optimizing subsidiary performance. Near-term challenges include debt servicing and cash flow generation, while long-term upside depends on strategic divestitures or IPO exits for mature holdings.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |