Compass, Inc. (COMP) Bundle
You are looking at Compass, Inc. (COMP) and trying to figure out if their tech-enabled brokerage model can defintely deliver consistent profits in a tough housing market, especially with mortgage rates still elevated. The Q3 2025 results give us a clear signal: the operational machine is running better, but the race to true GAAP profitability isn't over. Revenue hit a strong $1.85 billion, a solid 23.6% year-over-year jump, and critically, Adjusted EBITDA (Earnings Before Interest, Taxes, Depreciation, and Amortization-a key measure of core business performance) surged to $93.6 million, an 80% increase from the prior year. Here's the quick math: they're growing market share-up to 5.63%-by adding a record 851 principal agents organically, which is why they generated $73.6 million in positive free cash flow. Still, that GAAP Net Loss of $4.6 million is a reminder that scale doesn't automatically equal easy profit. The question is whether agent growth can outrun commission pressure. For the near-term, we watch Q4, where revenue guidance sits at a $1.64 billion midpoint, with Adjusted EBITDA expected to be around $42 million, a manageable slowdown as the year closes.
Revenue Analysis
You're looking for a clear picture of where Compass, Inc. (COMP) is making its money, especially with the market volatility we've seen. The direct takeaway is that Compass is successfully growing its top-line revenue-meaning total sales-by significantly outperforming the broader U.S. residential real estate market, largely due to agent acquisition and strategic mergers.
For the first three quarters of fiscal year 2025, Compass delivered substantial year-over-year revenue growth, a welcome sign of momentum in a challenging environment. Here's the quick math: Q1 2025 revenue hit $1.4 billion, a jump of 28.7% year-over-year. That strong trend continued, with Q2 2025 revenue reaching a record $2.06 billion, up 21.1%, and Q3 2025 revenue closing at $1.85 billion, a robust 23.6% increase. The consensus estimate for the full year 2025 revenue is around $6.85 billion. That's defintely a solid increase over the 2024 annual revenue of $5.63 billion.
Primary Revenue Sources and Growth Drivers
Compass is fundamentally a tech-enabled residential real estate brokerage, so the vast majority of its revenue comes from transaction commissions. This is measured by Gross Transaction Value (GTV), which was $70.7 billion in Q3 2025 alone. But what's critical is the mix of organic growth (from existing agents and new agents added without acquisition) versus growth from mergers and acquisitions (M&A). For 18 consecutive quarters, Compass has grown its organic transactions faster than the overall market.
The company is also intentionally diversifying into higher-margin business segments, which is a key strategic shift. The two main secondary segments are:
- Title and Escrow (T&E) Services: This segment is seeing record attachment rates (the percentage of brokerage transactions that use Compass's T&E services). Management expects the T&E segment's adjusted EBITDA to double in 2025.
- Mortgage Joint Ventures (JVs): These partnerships are also contributing to profitability, as noted in the Q3 2025 results.
Impact of Strategic Acquisitions
A significant change in the 2025 revenue stream is the integration of acquired companies. The acquisition of Christie's International Real Estate, which closed in January 2025, is a major contributor. This deal is expected to contribute approximately $500 million in annual revenue on a run-rate basis. Here's how recent acquisitions have impacted the quarterly growth rate:
| Quarter (2025) | Total Revenue Growth (YoY) | Organic Revenue Growth (YoY) | Acquisition Contribution to Growth |
|---|---|---|---|
| Q1 2025 | 28.7% | 14.6% | 14.1% (including 9.2% from Christie's) |
| Q2 2025 | 21.1% | 8.7% | 12.4% (including 10.4% from Christie's) |
| Q3 2025 | 23.6% | 11.0% | 12.6% |
What this table shows is that while organic growth is strong, M&A activity is providing a massive tailwind. The risk here is that integrating acquisitions can be costly and distracting, but the company's ability to generate significant free cash flow-$73.6 million in Q3 2025-suggests they are managing the process effectively. For a deeper dive into the company's financial stability, you should check out the full post at Breaking Down Compass, Inc. (COMP) Financial Health: Key Insights for Investors.
Profitability Metrics
You're looking for a clear picture of Compass, Inc. (COMP)'s financial health, not just the glossy revenue numbers. The short answer is that Compass is demonstrating a clear, albeit challenging, path to profitability, with margins that are starting to pull ahead of the traditional brokerage industry, thanks to aggressive cost control and technology adoption.
The core of the story is the company's ability to manage its high cost of revenue-primarily agent commission splits-and its operating expenses (OpEx). Here's the quick math on their recent performance, which shows a significant shift toward the black in 2025.
| Metric (2025) | Q2 Result | Q3 Result | Margin Trend |
|---|---|---|---|
| Revenue | $2.06 billion | $1.85 billion | Strong growth, though Q3 is seasonally lower. |
| GAAP Net Income (Loss) | $39.4 million | ($4.6 million) | Q2 was profitable; Q3 loss was significantly narrowed. |
| Adjusted EBITDA | $125.9 million | $93.6 million | Consistent positive cash-flow proxy. |
| Gross Profit Margin | ~1.9% (Calculated from Q2 GAAP Net Income) | 18.6% | Significant variance, highlighting the tight control on commissions. |
Gross, Operating, and Net Profit Margins
When you look at the raw profitability, Compass, Inc. is a low-margin business, which is typical for a real estate brokerage, but their recent numbers show improvement. In Q3 2025, the Gross Profit Margin hit 18.6%. This is the critical number showing what's left after paying agents and other direct costs. To be fair, this is a substantial improvement from the industry norm, which sat near 10% at the end of 2024. It also compares favorably to some competitors whose gross margins hover between 8.6% and 10.3%.
Moving down the income statement, the GAAP Operating Margin for Q3 2025 was nearly breakeven at -0.4%. This is a huge step up from the deep losses of past years. The company is guiding for full-year 2025 Adjusted EBITDA (Earnings Before Interest, Taxes, Depreciation, and Amortization-a proxy for operating cash flow) to be between $60 million and $80 million. This metric is stronger than the blended industry average EBITDA margin of 3.4962% seen in May 2025, and is closer to the 5.9121% average for profitable brokerages.
The Net Profit Margin tells the final story. Compass, Inc. posted a rare GAAP Net Income of $39.4 million in Q2 2025, a net margin of about 1.9%. While Q3 saw a small net loss of $4.6 million, the overall trend is clear: they are defintely closing the gap, and analysts anticipate a final loss in 2025 before the company turns a positive profit in 2026.
Operational Efficiency and Cost Management
The narrowing losses and expanding margins aren't happening by accident; they are the result of disciplined operational efficiency and cost management. Compass, Inc. has narrowed its full-year 2025 non-GAAP OpEx guidance to a tight range of $1.00 billion-$1.005 billion. That's a huge lever they are pulling.
They are focusing on three clear actions to drive this efficiency:
- Launching Compass AI 2.0 to automate agent tasks and lower cost per transaction.
- Realizing over $300 million in net cost synergies from the pending merger with Anywhere Real Estate.
- Maintaining aggressive OpEx discipline through automation and process improvements.
The gross margin trend is the most important signal here. The Q3 2025 margin of 18.6% shows that their technology platform and integrated services are finally starting to deliver margin expansion (the ability to generate more profit from each dollar of revenue) that is meaningfully higher than the competition. This margin expansion is what investors are betting on, as it provides the cushion needed to absorb market volatility and fund future growth. For a deeper dive into who is making these bets, you should read Exploring Compass, Inc. (COMP) Investor Profile: Who's Buying and Why?
Next Step: Take the full-year Adjusted EBITDA guidance of $60 million to $80 million and model a sensitivity analysis against a 10% drop in revenue. See what that does to the Net Loss figure to understand the risk profile.
Debt vs. Equity Structure
When you look at how Compass, Inc. (COMP) funds its operations, the first thing that jumps out is a notably conservative approach to long-term leverage. This is a tech-enabled real estate brokerage, so you expect a different capital structure than a capital-intensive utility, but their balance sheet is still quite lean on traditional debt.
As of the most recent data for the 2025 fiscal year, Compass, Inc.'s total debt is around $481 million, which is a manageable number against their total equity of approximately $773.3 million. Here's the quick math: their Debt-to-Equity (D/E) ratio sits at about 0.62. That's a low number.
- Long-Term Debt: Effectively $0 million, indicating no reliance on long-term bonds or credit facilities.
- Short-Term Debt: The majority of their debt is short-term, likely tied to working capital and operational liabilities.
- Total Equity: Approximately $773.3 million, showing a strong equity base.
A D/E ratio of 0.62 means the company is using about 62 cents of debt for every dollar of equity to finance its assets. Compared to the real estate industry's typical D/E range of 0.54 to 1.57, Compass, Inc. is on the lower end, suggesting a less leveraged, more financially stable position. This is defintely a good sign for investors worried about rising interest rates.
The company's strategy leans heavily on equity funding and, increasingly, on operational cash flow rather than debt markets. They've been generating cash, with a record positive free cash flow of $68 million in the second quarter of 2025 alone. This cash generation is a healthier way to fund growth than taking on new debt. The only recent debt-related activity noted was the amortization of debt issuance costs, amounting to $0.5 million in Q2 2025, which is minor in the context of their overall finances.
The table below summarizes the core of their capital structure, mapping the key figures you need to see the balance of financing.
| Metric | Value (USD Millions) | Insight |
|---|---|---|
| Total Debt | $481.0 | Mostly short-term operational liabilities. |
| Total Equity | $773.3 | Stronger than debt base. |
| Debt-to-Equity Ratio | 0.62 | Conservative, well below the higher end of the industry range. |
| Q2 2025 Free Cash Flow | $68.0 | Funding growth internally, reducing debt reliance. |
What this low D/E ratio tells you is that Compass, Inc. has significant capacity to take on debt if a major strategic opportunity arises, but for now, they are prioritizing a clean balance sheet and internal funding. This is a low-risk capital structure, but still, you have to watch their short-term liabilities closely, as they are a high-volume brokerage. For a deeper dive into the company's full financial picture, including profitability and valuation, check out Breaking Down Compass, Inc. (COMP) Financial Health: Key Insights for Investors. Your next step should be to compare this D/E to their closest competitors to see if this is an industry-wide trend or a Compass, Inc.-specific strength.
Liquidity and Solvency
When you look at Compass, Inc. (COMP)'s short-term financial picture, the numbers tell a story of tight liquidity but improving cash generation. You need to focus on two things: the static ratio snapshot and the dynamic cash flow. The snapshot shows a potential near-term risk, but the cash flow trend suggests a solid path to self-funding.
The core liquidity metrics-the Current Ratio and Quick Ratio-are both below the ideal 1.0 benchmark for the trailing twelve months (TTM) ending in Q3 2025. The Current Ratio, which measures current assets against current liabilities, stands at just 0.80. This means for every dollar of short-term debt coming due, Compass, Inc. has only $0.80 in assets it expects to convert to cash within the year to cover it. The Quick Ratio (or acid-test ratio), which strips out less-liquid assets like inventory, is even lower at 0.71. These ratios signal that, on paper, the company's short-term assets are defintely not sufficient to cover its short-term obligations.
This is why the working capital (current assets minus current liabilities) is negative, sitting at approximately $-461.80 million on a TTM basis. This negative working capital is a classic concern for a rapidly growing, high-commission-based business model. Still, what this estimate hides is the power of the cash flow statement, which is where the real recent strength lies. The company's ability to generate cash from its core operations has dramatically improved.
The cash flow statement for Compass, Inc. (COMP) shows a strong turnaround in 2025, which is the crucial element for investors. Operating Cash Flow (OCF) for Q3 2025 was a robust $75.5 million, more than doubling year-over-year. Free Cash Flow (FCF) for the same quarter was $73.6 million. This marks the company's seventh consecutive quarter of positive Free Cash Flow, a significant milestone for a growth company. Management is guiding for FCF to be positive for the full fiscal year 2025.
Here is a quick look at the recent cash flow performance:
| Metric | Q1 2025 Value | Q3 2025 Value | Full Year 2025 Outlook |
|---|---|---|---|
| Operating Cash Flow (OCF) | $23.1 million | $75.5 million | Positive Trend |
| Free Cash Flow (FCF) | $19.5 million | $73.6 million | Positive |
The strength is in the operating cash flow, not the balance sheet ratios. This positive cash generation is why the company ended Q3 2025 with a healthy $170.3 million in cash and cash equivalents, and importantly, no balance outstanding on its revolving credit facility. The liquidity concern from the ratios is mitigated by the cash on hand and the consistent FCF generation. The risk is less about immediate insolvency and more about the efficiency of its working capital management. For a deeper dive into who is betting on this turnaround, check out Exploring Compass, Inc. (COMP) Investor Profile: Who's Buying and Why?
- Monitor the Current Ratio for any move toward 1.0.
- Track OCF growth to ensure the positive trend continues.
- Confirm FCF remains positive in the final 2025 report.
Valuation Analysis
You want to know if Compass, Inc. (COMP) is overvalued, undervalued, or priced just right. The quick answer is that its valuation ratios suggest a high-growth, high-risk play-it's priced for a significant future turnaround, not for current earnings. Given the recent stock surge, the market is betting heavily on the company's ability to execute its profitability plan for the 2025 fiscal year.
The core of the valuation story is a tale of two metrics: price and profitability. As of mid-November 2025, the stock is trading around the $9.35 mark, representing a strong 12-month gain of approximately 47.86%. This surge shows investor confidence in the company's operational improvements, but the traditional ratios tell a more nuanced story about current financial health.
Here is the quick math on key 2025 fiscal year valuation metrics:
- Price-to-Earnings (P/E) Ratio: The P/E ratio is a negative -101x for the 2025 fiscal year. This isn't a surprise; it simply means Compass, Inc. is still reporting a net loss, so the ratio is not meaningful for comparison. You're paying for future earnings, not past ones.
- Price-to-Book (P/B) Ratio: At an estimated 6.74x for 2025, this is high. A P/B ratio this elevated suggests investors are valuing the company far above its net asset value (book value), which is common for tech-enabled platforms, but it signals that a lot of growth is already baked into the price.
- Enterprise Value-to-EBITDA (EV/EBITDA) Ratio: The forecast for 2025 is a much more palatable 18.1x. This is a crucial metric, as it strips out non-cash items and debt, showing how much the entire company (Enterprise Value) is worth relative to its core operating cash flow (EBITDA). The drop from the current, extremely high trailing EV/EBITDA suggests analysts expect a major jump in earnings before interest, taxes, depreciation, and amortization.
The company does not currently pay a dividend, so the dividend yield and payout ratios are not applicable. That's typical for a growth company focused on reinvesting cash flow back into the business to fuel expansion, especially one that only recently achieved its goal of being free cash flow positive for the full year 2025.
Analyst Consensus and Price Targets
The analyst community is defintely split on Compass, Inc., which is why you see a mixed consensus. Some analysts are focused on the company's market share gains-it grew its total market share to 5.63% in Q3 2025, an increase of 83 basis points year-over-year.
The consensus rating is a split between 'Hold' and 'Buy,' reflecting a cautious optimism. Several firms have updated their ratings in November 2025, placing the average 12-month price target between $8.05 and $10.43. This range suggests a modest upside from the current price, but it also shows a lack of conviction for a massive breakout, at least until the full 2025 financial picture is clear.
Here's a snapshot of the valuation metrics and analyst sentiment for the 2025 fiscal year:
| Valuation Metric | 2025 Fiscal Year Estimate | Interpretation |
|---|---|---|
| P/E Ratio | -101x | Not profitable; priced for future earnings. |
| P/B Ratio | 6.74x | High; significant premium over book value. |
| EV/EBITDA | 18.1x | Implies strong expected growth in core operating profit. |
| 12-Month Stock Trend | +47.86% | Strong momentum and investor confidence. |
| Analyst Consensus | Hold/Buy | Cautious optimism with a split view. |
To dig deeper into the institutional backing behind this sentiment, you should check out Exploring Compass, Inc. (COMP) Investor Profile: Who's Buying and Why?
Your next step should be to model a sensitivity analysis on the 2026 EBITDA forecast to see what a small miss on that 18.1x ratio would do to the share price. Finance: draft a scenario analysis on a 10% EBITDA miss by next Tuesday.
Risk Factors
You need to look past Compass, Inc.'s (COMP) record-breaking Q3 2025 revenue of $1.85 billion and its strong agent retention rate of 97.3%. That performance is impressive, but it masks three persistent risks that could derail future returns: macroeconomic headwinds, regulatory battles, and the internal cost structure. We're in a real estate market where the fundamentals are still challenging, so ignoring these factors would be a mistake.
Here's the quick math on the external risks: Compass is outperforming the market, but it cannot fully escape it. For instance, while Compass grew total transactions by 21.5% in Q3 2025, the overall U.S. residential real estate market only saw a 2.0% increase in transactions. The main threats are clear and center on market access and cost of capital.
- High Mortgage Rates: Elevated interest rates continue to suppress buyer demand and affordability, which directly impacts the volume of Gross Transaction Value (GTV).
- Low Home Inventory: A persistent lack of available homes for sale-a key risk noted in their filings-caps the number of transactions, limiting Compass's revenue ceiling even with strong market share gains.
- General Economic Conditions: Any broad economic downturn or further geopolitical instability could quickly slow down the high-end markets where Compass is often concentrated.
Regulatory and Litigation Exposure
The most significant near-term risk remains the ongoing industry antitrust class action litigation. This isn't just a legal footnote; it represents a fundamental threat to the traditional real estate commission structure, which is the bedrock of Compass's business model. If regulatory changes force a major shift in how agent commissions are paid or structured, it could lead to a decrease in their gross commission income or the percentage of commissions they collect.
To be fair, Compass is proactively managing this. They are focusing on operational efficiency (OpEx) to control costs and are accelerating the rollout of their technology platform, which uses proprietary data and AI to boost agent productivity. This is their core mitigation strategy: make their agents so efficient and valuable that they can justify their commission even in a changing environment.
Operational and Financial Headwinds
While Compass reported a GAAP Net Loss of $4.6 million in Q3 2025, a significant improvement from prior years, the path to sustained GAAP profitability is still sensitive to certain non-cash expenses. The company's Adjusted EBITDA was a strong $93.6 million for the quarter, but the difference highlights the impact of items like non-cash stock-based compensation (SBC), which was $59.6 million in Q3 2025 alone. This is a defintely a number to watch, as SBC can dilute per-share earnings over time.
The management team, however, is showing clear cost discipline. They are on track for a full-year 2025 Non-GAAP Operating Expense (OpEx) of between $1.010 billion and $1.020 billion, a tighter range than their earlier guidance. This focus on OpEx control, plus the expansion of high-margin ancillary services like Title & Escrow, is the financial counter-move to the high-commission payouts needed to retain top agents. You can see more on the full financial picture in Breaking Down Compass, Inc. (COMP) Financial Health: Key Insights for Investors.
| Risk Category | Specific Risk Factor | Q3 2025 Financial Context |
|---|---|---|
| External/Market | High Mortgage Rates / Low Inventory | Market transactions up only 2.0%, vs. Compass's 21.5% growth, showing market constraint. |
| Regulatory/Legal | Antitrust Litigation / Commission Structure Change | Merger transaction expenses of $7.5 million recorded in Q3 2025 related to the Anywhere Real Estate Inc. merger agreement, highlighting industry consolidation and legal costs. |
| Operational/Financial | Non-Cash Expenses & Dilution | Non-cash stock-based compensation was $59.6 million in Q3 2025, contributing to the $4.6 million GAAP Net Loss. |
Next step: Check the Q4 2025 Revenue Outlook of $1.59 billion to $1.69 billion against actual transaction volume data in the coming months. This will tell us if the market risks are intensifying as the year closes out.
Growth Opportunities
You're looking at Compass, Inc. (COMP) and seeing strong market share gains, but you want to know if the underlying business can defintely sustain that momentum into 2026. The short answer is yes, because their growth is driven by a dual strategy: a powerful, sticky technology platform and aggressive, strategic mergers and acquisitions (M&A) that are already translating into better unit economics.
The company is outperforming the broader U.S. residential market-a trend that has held for 18 consecutive quarters as of Q3 2025. This outperformance is the clearest signal that their agent-centric model and tech investments are creating a competitive moat, or a sustainable advantage that keeps rivals at bay.
Key Growth Drivers: Technology and Agent Network
The core of Compass, Inc.'s future growth isn't just selling more homes; it's making their agents so productive they can't imagine leaving. This is the network effect in action. In Q3 2025, the company's quarterly principal agent retention rate was a high 97.3%. Plus, they added a record 851 principal agents organically in the third quarter. That's a huge vote of confidence from top-tier talent.
Product innovations are fueling this agent growth. New tools like the Compass One all-in-one client dashboard, launched in February 2025, and the One-Click Title & Escrow (T&E) feature-which is their integrated services for closing transactions-are streamlining complex workflows. This focus on operational efficiency is a big deal because it translates directly into margin expansion, meaning they can scale without costs ballooning.
- Agent retention: 97.3% in Q3 2025.
- New tech: Compass One and One-Click T&E.
- Future tech: Rollout of Compass AI 2.0 to automate tasks.
Financial Projections and Momentum
The financial results for 2025 show a business moving toward consistent profitability, despite a challenging housing market. For Q3 2025, Compass, Inc. reported revenue of $1.85 billion, a robust 23.6% year-over-year increase. Better yet, Adjusted EBITDA (Earnings Before Interest, Taxes, Depreciation, and Amortization-a key measure of operating performance) surged to $93.6 million in Q3 2025, an 80% improvement from the year-ago quarter. This shows improved operational discipline.
Here's the quick math on the full-year revenue picture, based on reported results and the Q4 outlook midpoint:
| Metric | Q1 2025 Actual | Q2 2025 Actual | Q3 2025 Actual | Q4 2025 Outlook (Midpoint) | FY 2025 Total (Estimate) |
|---|---|---|---|---|---|
| Revenue | $1.4 billion | $2.06 billion | $1.85 billion | $1.64 billion | $6.95 billion |
| Adjusted EBITDA | $15.6 million | $126 million | $93.6 million | $42 million | $277.2 million |
What this estimate hides is the company's commitment to cost control: they updated their Full Year 2025 Non-GAAP OPEX (Operating Expenses) guidance to a tighter range of $1.000 billion to $1.005 billion, a reduction from their prior range. This disciplined approach is why they anticipate generating positive free cash flow for the full year 2025.
Strategic Expansion and Acquisitions
Growth isn't purely organic; strategic acquisitions are a major lever. The acquisition of Christie's International Real Estate has been a clear win, expanding their footprint in the higher-margin luxury market and contributing 10.4% of the revenue growth in Q2 2025. This move solidifies their position in a less price-sensitive segment.
The company also signed a merger agreement with Anywhere Real Estate Inc., which is expected to drive significant cost synergies and further streamline the industry. This kind of transformational M&A signals an aggressive stance toward expansion beyond simple organic market share gains. For a deeper dive into the company's long-term vision, you should review their Mission Statement, Vision, & Core Values of Compass, Inc. (COMP).
Your next step should be to model the impact of the Anywhere Real Estate merger synergies on the 2026 Adjusted EBITDA forecast, using the updated Non-GAAP OPEX range as your baseline.

Compass, Inc. (COMP) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.