CBRE Group Inc
NYSE:CBRE

Watchlist Manager
CBRE Group Inc Logo
CBRE Group Inc
NYSE:CBRE
Watchlist
Price: 129.78 USD 0.89% Market Closed
Market Cap: 39.7B USD
Have any thoughts about
CBRE Group Inc?
Write Note

Relative Value

The Relative Value of one CBRE stock under the Base Case scenario is 228.76 USD. Compared to the current market price of 129.78 USD, CBRE Group Inc is Undervalued by 43%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CBRE Relative Value
Base Case
228.76 USD
Undervaluation 43%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
20
vs Industry
74
Median 3Y
0.9
Median 5Y
0.9
Industry
3.6
Forward
1.1
vs History
6
vs Industry
17
Median 3Y
26.6
Median 5Y
21.8
Industry
16.9
Forward
25.4
vs History
23
vs Industry
7
Median 3Y
25.6
Median 5Y
15.8
Industry
11
vs History
6
vs Industry
19
Median 3Y
15.6
Median 5Y
16.5
Industry
13.4
vs History
4
vs Industry
7
Median 3Y
3.3
Median 5Y
3.3
Industry
0.8
vs History
14
vs Industry
78
Median 3Y
1
Median 5Y
0.9
Industry
6.6
Forward
1.2
vs History
4
vs Industry
68
Median 3Y
4.6
Median 5Y
4.6
Industry
11.9
vs History
4
vs Industry
32
Median 3Y
16.4
Median 5Y
16
Industry
15.8
Forward
16.3
vs History
14
vs Industry
24
Median 3Y
24.7
Median 5Y
23.4
Industry
19
Forward
23.4
vs History
23
vs Industry
10
Median 3Y
29.8
Median 5Y
16.4
Industry
18.5
vs History
26
vs Industry
7
Median 3Y
42.3
Median 5Y
18.2
Industry
20.2
vs History
15
vs Industry
9
Median 3Y
1.7
Median 5Y
1.7
Industry
0.7

Multiples Across Competitors

CBRE Competitors Multiples
CBRE Group Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
CBRE Group Inc
NYSE:CBRE
39.7B USD 1.2 41.4 21 30.4
CN
Ke Holdings Inc
HKEX:2423
155.9B HKD 1.8 35.3 35.1 35.1
US
Zillow Group Inc
NASDAQ:ZG
15.9B USD 7.4 -119.9 847.8 -67.4
US
Jones Lang LaSalle Inc
NYSE:JLL
11.8B USD 0.5 24.6 14.5 19
CA
FirstService Corp
TSX:FSV
11.5B CAD 1.6 74.1 19.9 29.8
CA
Colliers International Group Inc
TSX:CIGI
9.8B CAD 1.5 47.8 14.5 22.7
UK
Cushman & Wakefield PLC
NYSE:CWK
2.8B USD 0.3 31.7 11 15.4
US
Compass Inc
NYSE:COMP
2.8B USD 0.5 -14.4 -25.7 -14.1
US
Newmark Group Inc
NASDAQ:NMRK
2.1B USD 0.8 39.8 11.4 24.5
HK
China Overseas Property Holdings Ltd
HKEX:2669
15.8B HKD 1.2 11 5.7 5.7
JP
Relo Group Inc
TSE:8876
286.5B JPY 2.1 -78.2 5.3 9.3
P/E Multiple
Earnings Growth PEG
US
CBRE Group Inc
NYSE:CBRE
Average P/E: 38.2
41.4
31%
1.3
CN
K
Ke Holdings Inc
HKEX:2423
35.3
-14%
N/A
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -119.9 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
24.6
61%
0.4
CA
FirstService Corp
TSX:FSV
74.1
41%
1.8
CA
Colliers International Group Inc
TSX:CIGI
47.8
83%
0.6
UK
Cushman & Wakefield PLC
NYSE:CWK
31.7
N/A N/A
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -14.4 N/A N/A
US
Newmark Group Inc
NASDAQ:NMRK
39.8
86%
0.5
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
11
17%
0.6
JP
Relo Group Inc
TSE:8876
Negative Multiple: -78.2 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
CBRE Group Inc
NYSE:CBRE
Average EV/EBITDA: 98.6
21
28%
0.7
CN
K
Ke Holdings Inc
HKEX:2423
35.1
28%
1.3
US
Zillow Group Inc
NASDAQ:ZG
847.8
N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
14.5
19%
0.8
CA
FirstService Corp
TSX:FSV
19.9
15%
1.3
CA
Colliers International Group Inc
TSX:CIGI
14.5
16%
0.9
UK
Cushman & Wakefield PLC
NYSE:CWK
11
25%
0.4
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -25.7 N/A N/A
US
Newmark Group Inc
NASDAQ:NMRK
11.4
30%
0.4
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
5.7
16%
0.4
JP
Relo Group Inc
TSE:8876
5.3
1%
5.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
CBRE Group Inc
NYSE:CBRE
Average EV/EBIT: 21.3
30.4
37%
0.8
CN
K
Ke Holdings Inc
HKEX:2423
35.1
26%
1.3
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -67.4 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
19
21%
0.9
CA
FirstService Corp
TSX:FSV
29.8
13%
2.3
CA
Colliers International Group Inc
TSX:CIGI
22.7
20%
1.1
UK
Cushman & Wakefield PLC
NYSE:CWK
15.4
34%
0.5
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -14.1 N/A N/A
US
Newmark Group Inc
NASDAQ:NMRK
24.5
47%
0.5
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
5.7
17%
0.3
JP
Relo Group Inc
TSE:8876
9.3
N/A N/A