The Discounted Cash Flow (DCF) valuation of Compass Inc (COMP) is 6.49 USD. With the latest stock price at 8.24 USD, the upside of Compass Inc based on DCF is -21.3%.
Based on the latest price of 8.24 USD and our DCF valuation, Compass Inc (COMP) is a sell. selling COMP stocks now will result in a potential gain of 21.3%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.2% | 9.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 5.08 - 8.99 | 6.49 |
| Upside | -38.3% - 9.1% | -21.3% |