Colliers International Group Inc (CIGI) is overvalued and Compass Inc (COMP) is overvalued.
Both trade above our estimate of their intrinsic value. COMP is the closer of the two: -30%, against -31% for CIGI.
Values as of the 22 Sept 2026 close.
Discounting its cash flows at 8.1% (average of 3 methods) values the shares at $70.38; the price of $92.45 is 31% above that value, and 80% of that value comes from beyond year five.
Leak Score 0/100 on 3 of 12 signals
A 0.9x revenue multiple, discounted for its losses, values the shares at $7.43; the price of $9.67 is 30% above that value.
Leak Score 0/100 on 3 of 12 signals
| Metric | CIGI | COMP |
|---|---|---|
| Verdict | Overvalued | Overvalued |
| Price | $92.45 | $9.67 |
| Intrinsic value | $70.38 | $7.43 |
| Margin of safety | -31% | -30% |
| Leak Score | 0/100 (3/12) | 0/100 (3/12) |
| Market cap | $4.7B | $7.4B |
| Revenue growth, 5 years | 14.8% | 13.4% |
| Operating margin | 7.1% | -0.2% |
| Net margin | 1.8% | 0.6% |
| Return on equity | 7.4% | 3.6% |
| Debt to equity | 2.15 | 1.38 |
| P/E | 44.0x | 181.4x |
| Forward P/E | 10.9x | 37.4x |
| P/B | 3.1x | 2.5x |
| Dividend yield | 0.3% | — |