CBRE
CBRE Group Inc
Price:  
139.47 
USD
Volume:  
995,764.00
United States | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CBRE Intrinsic Value

2.70 %
Upside

What is the intrinsic value of CBRE?

As of 2025-07-19, the Intrinsic Value of CBRE Group Inc (CBRE) is 143.27 USD. This CBRE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 139.47 USD, the upside of CBRE Group Inc is 2.70%.

The range of the Intrinsic Value is 104.36 - 223.08 USD

Is CBRE undervalued or overvalued?

Based on its market price of 139.47 USD and our intrinsic valuation, CBRE Group Inc (CBRE) is undervalued by 2.70%.

139.47 USD
Stock Price
143.27 USD
Intrinsic Value
Intrinsic Value Details

CBRE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 104.36 - 223.08 143.27 2.7%
DCF (Growth 10y) 147.19 - 293.63 195.56 40.2%
DCF (EBITDA 5y) 120.93 - 173.86 143.31 2.8%
DCF (EBITDA 10y) 158.84 - 231.00 189.28 35.7%
Fair Value 32.22 - 32.22 32.22 -76.90%
P/E 99.99 - 133.05 117.79 -15.5%
EV/EBITDA 56.04 - 112.72 84.37 -39.5%
EPV 46.54 - 63.62 55.08 -60.5%
DDM - Stable 27.88 - 72.00 49.94 -64.2%
DDM - Multi 96.46 - 195.71 129.46 -7.2%

CBRE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 41,576.01
Beta 0.93
Outstanding shares (mil) 298.10
Enterprise Value (mil) 47,022.01
Market risk premium 4.60%
Cost of Equity 9.34%
Cost of Debt 5.65%
WACC 8.89%