As of 2024-12-15, the Intrinsic Value of CBRE Group Inc (CBRE) is
133.52 USD. This CBRE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 137.30 USD, the upside of CBRE Group Inc is
-2.80%.
The range of the Intrinsic Value is 93.72 - 224.87 USD
133.52 USD
Intrinsic Value
CBRE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
93.72 - 224.87 |
133.52 |
-2.8% |
| DCF (Growth 10y) |
146.07 - 329.86 |
202.21 |
47.3% |
| DCF (EBITDA 5y) |
166.06 - 215.01 |
187.73 |
36.7% |
| DCF (EBITDA 10y) |
218.44 - 302.62 |
255.36 |
86.0% |
| Fair Value |
43.97 - 43.97 |
43.97 |
-67.98% |
| P/E |
95.93 - 180.89 |
139.22 |
1.4% |
| EV/EBITDA |
85.65 - 138.33 |
115.65 |
-15.8% |
| EPV |
47.22 - 67.23 |
57.23 |
-58.3% |
| DDM - Stable |
26.67 - 75.83 |
51.25 |
-62.7% |
| DDM - Multi |
106.91 - 237.54 |
147.60 |
7.5% |
CBRE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
42,016.55 |
| Beta |
0.83 |
| Outstanding shares (mil) |
306.02 |
| Enterprise Value (mil) |
46,544.55 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.97% |
| Cost of Debt |
4.67% |
| WACC |
8.56% |