Previous Close | $6.67 |
Intrinsic Value | $48.54 |
Upside potential | +628% |
Data is not available at this time.
Compass, Inc. operates as a technology-driven real estate platform, integrating brokerage services with proprietary software to streamline transactions for agents and clients. The company generates revenue primarily through commissions on residential real estate sales, leveraging its digital tools to enhance efficiency and customer experience. Compass competes in the highly fragmented U.S. real estate market, positioning itself as a disruptor by combining traditional brokerage with advanced data analytics and mobile-first solutions. Its platform supports agents with lead generation, marketing automation, and transaction management, aiming to reduce friction in the homebuying process. While the company has scaled rapidly, it faces intense competition from established brokerages and emerging proptech firms, requiring continuous innovation to maintain its growth trajectory. Compass’s market position hinges on its ability to attract top-tier agents and sustain technological differentiation in a cyclical industry sensitive to macroeconomic conditions.
Compass reported revenue of $5.63 billion for FY 2024, reflecting its substantial scale in the real estate brokerage sector. However, the company posted a net loss of $154.4 million, with diluted EPS of -$0.31, indicating ongoing profitability challenges despite revenue growth. Operating cash flow was positive at $121.5 million, suggesting some operational efficiency, though capital expenditures of $15.7 million highlight continued investment in technology and infrastructure.
The company’s negative net income underscores persistent earnings pressure, likely due to high agent compensation costs and competitive market dynamics. While operating cash flow is positive, capital efficiency remains a concern as Compass balances growth investments against profitability goals. The absence of dividends aligns with its focus on reinvesting cash flows into scaling operations and technology enhancements.
Compass holds $223.8 million in cash and equivalents, providing liquidity to navigate market fluctuations. Total debt stands at $497.6 million, which is manageable relative to its cash position but warrants monitoring given the company’s unprofitability. The balance sheet reflects a growth-stage firm prioritizing expansion over near-term deleveraging, with financial health contingent on improving operational margins.
Revenue trends indicate robust top-line growth, though profitability lags due to industry-wide cost pressures. Compass does not currently pay dividends, reinvesting resources into agent acquisition and platform development. Future growth may hinge on market share gains and operational leverage, but macroeconomic risks, such as interest rate volatility, could temper near-term performance.
The market likely prices Compass as a high-growth, tech-enabled real estate play, with valuation metrics reflecting expectations for future margin expansion. Investors may focus on the company’s ability to translate revenue scale into sustainable profitability, particularly as it navigates cyclical headwinds in the housing market.
Compass’s strategic advantage lies in its integrated platform, which combines brokerage services with proprietary technology to differentiate from traditional competitors. The outlook depends on execution in agent retention, cost management, and technological innovation. Success in these areas could position the company for long-term leadership, though macroeconomic and competitive pressures remain key risks.
10-K filing, CIK 0001563190
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 |