Edwyn

Edwyn Search companies, tickers, CIKs…⌘K

COMPASS MINERALS INTERNATIONAL INC

CMPCIK 0001227654

Compare:MOS IPI MLM VMC HL

Compare CMP

Intrinsic Value

CMP Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic Value

CMP Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for COMPASS MINERALS INTERNATIONAL INC, derived from annual filing data.

Read the DCF guide

DCF fair value

-$5.01

Implied equity value -$210M

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

-$7.09 – -$2.31

Bear

-$7.09

Base

-$5.01

Bull

-$2.31

Model assumptions

Cash flow base

$43M

Basis

Operating cash flow less capex (firm-value proxy)

Growth

4.4%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case-$5.01Baseline

Growth +1 pt-$3.90+$1.12

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for COMPASS MINERALS INTERNATIONAL INC, derived from annual filing data.

Read the DCF guide

DCF fair value

-$5.01

Implied equity value -$210M

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

-$7.09 – -$2.31

Bear

-$7.09

Base

-$5.01

Bull

-$2.31

Model assumptions

Cash flow base

$43M

Basis

Operating cash flow less capex (firm-value proxy)

Growth

4.4%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case-$5.01Baseline

Growth +1 pt-$3.90+$1.12

What the market is pricing in

Market expectations cannot be backed out until price, share count, cash-flow base, discount rate, terminal growth, and the EV-to-equity bridge are all available.
Growth anchor: Median of 3Y revenue CAGR, 5Y revenue CAGR, and 5Y free cash flow CAGR. Scenario-derived from +/-2 pts growth and +/-1 pt discount.
Net debt reduces equity value relative to firm value before the per-share target is calculated.

Intrinsic EV-to-equity bridge

Enterprise value

Discounted free cash flows

$578M

Less total debt

− $848M

Plus cash and equivalents

+ $60M

Equity value

After the bridge

-$210M

Diluted shares

41,828,000

Fair value / share

-$5.01