Is CBRE undervalued or overvalued?
As of 2025-03-23, the Intrinsic Value of CBRE Group Inc (CBRE) is 151.93 USD. This CBRE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 129.78 USD, the upside of CBRE Group Inc is 17.10%. This means that CBRE is undervalued by 17.10%.
The range of the Intrinsic Value is 109.60 - 245.74 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 109.60 - 245.74 | 151.93 | 17.1% |
| DCF (Growth 10y) | 158.07 - 337.14 | 214.18 | 65.0% |
| DCF (EBITDA 5y) | 122.98 - 174.88 | 147.73 | 13.8% |
| DCF (EBITDA 10y) | 161.39 - 234.83 | 195.18 | 50.4% |
| Fair Value | 30.83 - 30.83 | 30.83 | -76.24% |
| P/E | 101.95 - 136.24 | 116.76 | -10.0% |
| EV/EBITDA | 57.09 - 105.02 | 80.53 | -38.0% |
| EPV | 51.03 - 68.81 | 59.92 | -53.8% |
| DDM - Stable | 26.63 - 74.07 | 50.35 | -61.2% |
| DDM - Multi | 96.59 - 213.67 | 133.60 | 2.9% |
| Market Cap (mil) | 38,939.19 |
| Beta | 1.19 |
| Outstanding shares (mil) | 300.04 |
| Enterprise Value (mil) | 42,177.19 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.70% |
| Cost of Debt | 5.78% |
| WACC | 9.18% |