Compass

Traditional Brokerage Will Suffer As Digital Shifts Offer Minimal Reprieve

AnalystLowTarget

Not Invested

Consensus Narrative from 10 Analysts

Published

26 Aug 25

Updated

26 Aug 25

AnalystLowTarget's Fair Value

US$7.00

28.9% overvalued

26 Aug

US$9.02

74.5%

6.2%

74.5%

6.2%

Author's Valuation

US$7.0

28.9% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

US$7.0

28.9% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

11.10%

Real Estate revenue growth rate

0.26%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.59%

Calculation

US$160.40m

Earnings '28

31.98x

PE Ratio '28

US$5.13b

Market Cap '28

US$5.13b

Market Cap '28

575.44m

No. shares '28

US$8.91

Share Price '28

US$8.91 Share Price '28

Discounted to 2025 @ 8.60% p.a.

US$6.96

Fair Value '25