US · CMP
Compass Minerals International, Inc.
- Sector
- Basic Materials · Industrial Materials
- Headquarters
- Overland Park, KS 66210
- Website
- compassminerals.com
Price · as of 2025-09-30
$26.26
Market cap 1.05B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $49.19 | +87.32% |
| Intrinsic Value(DCF) | $29.80 | +13.48% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $47.64 | $51.81 | $6.75 | $8.82 | $51.54 |
| 2012 | $52.51 | $55.71 | $0.53 | $0.00 | $0.00 |
| 2013 | $60.89 | $57.52 | $1.98 | $2.73 | $106.75 |
| 2014 | $67.06 | $89.06 | $18.91 | $13.83 | $137.26 |
| 2015 | $53.41 | $82.68 | $2.00 | $1.09 | $0.00 |
| 2016 | $56.30 | $58.50 | $1.37 | $0.00 | $55.75 |
| 2017 | $50.94 | $58.47 | $0.00 | $0.00 | $34.18 |
| 2018 | $42.62 | $41.02 | $0.00 | $0.00 | $0.00 |
| 2019 | $47.94 | $45.08 | $0.00 | $0.00 | $15.62 |
| 2020 | $63.19 | $49.56 | $0.00 | $0.00 | $1.96 |
| 2021 | $49.80 | $32.56 | $0.00 | $0.00 | $49.90 |
| 2022 | $41.59 | $28.33 | $0.00 | $0.00 | $0.00 |
| 2023 | $24.28 | $18.89 | $0.00 | $2.73 | $1.30 |
| 2024 | $13.57 | $82.00 | $0.00 | $0.00 | $0.00 |
| 2025 | $20.28 | $49.19 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Compass Minerals International, Inc.'s (CMP) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $49.19
- Current price
- $26.26
- AI upside
- +87.32%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$29.80
+13.48% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CMP | Compass Minerals Internat… | $26.26 | 1.05B | +87% | +13% | — | — | -10.63 | 3.62 | 0.68 | 13.87 | — | 4.14 | 15.33% | 2.03% | -6.42% | -28.98% | 2.25% | -5.05% | 3.62 | 0.37 | 2.15 | 0.90 | 6.68 | -6172.00% | 1132.00% | -22826.00% | 15.09% | 0.74 | 11.37% | 0.00% | 0.00% | 14.82% | 64.67 | 12.78 | 1.32 | 1.44 |
| ABAT | American Battery Technolo… | $3.69 | 387.58M | +4,029% | -74% | — | — | -4.12 | 2.73 | 44.93 | -4.65 | — | 2.76 | -246.48% | -979.51% | -1089.98% | -70.82% | -63.61% | -57.68% | 0.11 | -2161.14 | 2.16 | 0.84 | -0.01 | -4314.00% | 114897.00% | 695.00% | -16.33% | -2.12 | -47.64% | 0.00% | 0.00% | 0.00% | -4.60 | -6.14 | 45.06 | 2.67 |
| GSM | Ferroglobe PLC | $5.11 | 953.66M | +431% | -59% | — | +75% | -5.76 | 1.42 | 0.74 | -10.03 | — | 1.80 | 3.44% | -14.89% | -12.79% | -24.17% | -24.36% | -11.80% | 0.42 | -9.57 | 1.66 | 0.92 | -1.49 | -313333.00% | -1879.00% | -11151.00% | -1.96% | 0.10 | -2.36% | 1.06% | -6.10% | 1.54% | -5.75 | -59.39 | 0.86 | 1.53 |
| GTI | Graphjet Technology | $2.29 | 7.35M | — | — | — | — | — | — | — | — | — | — | 0.00% | — | — | 324.07% | 391.63% | -220.53% | -0.05 | -46.40 | 0.03 | 0.02 | -0.04 | 83625.00% | — | 102051.00% | — | -0.15 | 100.27% | — | 0.00% | — | — | — | — | — |
| LAR | Lithium Argentina AG | $8.09 | 1.31B | — | — | — | — | -23.82 | 0.44 | — | -69747.64 | — | 0.44 | 0.00% | — | — | -1.84% | -1.82% | -1.39% | 0.25 | -1.27 | 0.49 | 0.36 | -17889.00 | -10112.00% | — | -6487.00% | -6.47% | -0.09 | -2.28% | 0.00% | 0.00% | 42.92% | -15.28 | -20.79 | — | -0.15 |
| NB | NioCorp Developments Ltd. | $5.30 | 664.2M | — | — | — | — | -10.70 | 6.80 | — | -9.32 | -66.36 | 6.80 | 0.00% | — | — | -122.65% | -245.34% | -56.29% | 0.00 | -249.12 | 14.12 | 13.50 | 1.42 | 1613.00% | — | -909.00% | -5.54% | -5.63 | -218.81% | 0.00% | 0.00% | 16.25% | -13.97 | -15.66 | — | 1.93 |
| NEXA | Nexa Resources S.A. | $13.65 | 1.81B | +4% | -69% | — | — | -3.53 | 0.89 | 0.26 | 3.19 | — | -34.87 | 19.45% | 9.99% | -7.41% | -20.34% | 12.28% | -4.33% | 2.28 | 1.31 | 1.05 | 0.69 | 2.03 | -2890.00% | 751.00% | -25903.00% | 12.53% | 0.31 | 4.03% | 2.15% | -7.60% | 7.61% | 7.03 | 21.41 | 0.70 | 0.56 |
| NMG | Nouveau Monde Graphite In… | $2.26 | 363.32M | — | — | — | — | -3.35 | 1.60 | — | -2036.12 | — | 1.60 | 0.00% | — | — | -70.44% | -0.12% | -44.68% | 0.12 | -161.27 | 2.43 | 2.26 | 1124.72 | -3333.00% | — | 3311.00% | -26.89% | -1.11 | -93.04% | 0.00% | 0.00% | 44.19% | -1832.37 | -2.40 | — | 1.30 |
| ODC | Oil-Dri Corporation of Am… | $67.84 | 943.79M | -14% | -61% | -57% | +10% | 15.37 | 3.20 | 1.71 | 9.20 | 42.06 | 3.81 | 29.47% | 14.05% | 10.59% | 22.99% | 21.37% | 14.47% | 0.21 | 28.03 | 2.56 | 1.73 | 0.05 | 3653.00% | 1097.00% | 6819.00% | 5.74% | 1.16 | 18.29% | 1.01% | 15.50% | 6.30% | 12.23 | 17.52 | 1.72 | 6.89 |
| SGML | Sigma Lithium Corporation | $14.41 | 1.61B | +44% | +219% | — | — | -26.04 | 13.72 | 8.73 | 157.27 | -32.55 | 13.72 | 21.21% | -2.96% | -33.52% | -40.32% | -1.48% | -14.61% | 1.91 | -0.29 | 0.85 | 0.59 | 14.73 | 8000.00% | 1518.00% | -1791.00% | -2.60% | -0.16 | -14.65% | 0.00% | 0.00% | 0.00% | -324.93 | -42.39 | 9.63 | 2.68 |
About Compass Minerals International, Inc.
Compass Minerals International, Inc., produces and sells essential minerals primarily in the United States, Canada, Brazil, the United Kingdom, and internationally. It operates through three segments: Salt, Plant Nutrition North America, and Plant Nutrition South America. The Salt segment offers sodium chloride and magnesium chloride, including rock salt, mechanically and solar evaporated salt, and brine and flake magnesium chloride products; and purchases potassium chloride and calcium chloride to sell as finished products or to blend with salt to produce specialty products. This segment provides products for use as a deicer for roadways, consumer, and professional use; as an ingredient in chemical production; for water treatment, human, and animal nutrition; and for various other consumer and industrial uses, as well as records management services. The Plant Nutrition North America segment offers sulfate of potash specialty fertilizers in various grades, including agricultural products that are used in broadcast spreaders, direct application, and liquid fertilizer solutions; turf products used by the turf and ornamental markets, as well as for blends used on golf course greens; organic products under the Protassium+ brand; and micronutrient products under the Wolf Trax and other brands. This segment provides its products to distributors and retailers of crop inputs, as well as growers. The Plant Nutrition South America segment offers various specialty plant nutrients and supplements; water and wastewater treatment chemicals for cleaning, decontaminating, and purifying water; and process chemicals for industrial use. The company was formerly known as Salt Holdings Corporation and changed its name to Compass Minerals International, Inc. in December 2003. Compass Minerals International, Inc. was founded in 1993 and is headquartered in Overland Park, Kansas.
- CEO
- Edward C. Dowling Jr.
- Employees
- 2K
- Beta
- 1.57
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($29.80 ÷ $26.26) − 1 = +13.48% (DCF, example).