CBRE
CBRE Group Inc
Price:  
137.30 
USD
Volume:  
2,001,384.00
United States | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CBRE WACC - Weighted Average Cost of Capital

The WACC of CBRE Group Inc (CBRE) is 8.6%.

The Cost of Equity of CBRE Group Inc (CBRE) is 8.95%.
The Cost of Debt of CBRE Group Inc (CBRE) is 4.65%.

Range Selected
Cost of equity 7.70% - 10.20% 8.95%
Tax rate 17.40% - 20.60% 19.00%
Cost of debt 4.00% - 5.30% 4.65%
WACC 7.4% - 9.7% 8.6%
WACC

CBRE WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.84 0.96
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.70% 10.20%
Tax rate 17.40% 20.60%
Debt/Equity ratio 0.09 0.09
Cost of debt 4.00% 5.30%
After-tax WACC 7.4% 9.7%
Selected WACC 8.6%