As of 2025-06-30, the Intrinsic Value of Colliers International Group Inc (CIGI.TO) is 198.78 CAD. This CIGI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 179.17 CAD, the upside of Colliers International Group Inc is 10.90%.
The range of the Intrinsic Value is 135.28 - 344.82 CAD
Based on its market price of 179.17 CAD and our intrinsic valuation, Colliers International Group Inc (CIGI.TO) is undervalued by 10.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 135.28 - 344.82 | 198.78 | 10.9% |
| DCF (Growth 10y) | 195.95 - 458.41 | 276.05 | 54.1% |
| DCF (EBITDA 5y) | 166.55 - 212.80 | 187.36 | 4.6% |
| DCF (EBITDA 10y) | 222.90 - 299.37 | 257.09 | 43.5% |
| Fair Value | 19.57 - 19.57 | 19.57 | -89.08% |
| P/E | 117.17 - 189.32 | 153.25 | -14.5% |
| EV/EBITDA | 111.23 - 178.59 | 149.10 | -16.8% |
| EPV | 105.30 - 149.25 | 127.28 | -29.0% |
| DDM - Stable | 31.37 - 86.31 | 58.84 | -67.2% |
| DDM - Multi | 108.52 - 233.76 | 148.42 | -17.2% |
| Market Cap (mil) | 9,069.58 |
| Beta | 1.37 |
| Outstanding shares (mil) | 50.62 |
| Enterprise Value (mil) | 11,206.03 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.41% |
| Cost of Debt | 4.89% |
| WACC | 8.24% |