CBRE Group Inc
NYSE:CBRE

Watchlist Manager
CBRE Group Inc Logo
CBRE Group Inc
NYSE:CBRE
Watchlist
Price: 129.46 USD -1.57% Market Closed
Market Cap: 38.8B USD

Relative Value

The Relative Value of one CBRE stock under the Base Case scenario is 236.06 USD. Compared to the current market price of 129.46 USD, CBRE Group Inc is Undervalued by 45%.

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
236.06 USD
Undervaluation 45%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
70
Median 3Y
0.9
Median 5Y
0.9
Industry
3.6
Forward
1
vs History
9
vs Industry
12
Median 3Y
27.2
Median 5Y
23.2
Industry
16.3
Forward
21.2
vs History
33
vs Industry
13
Median 3Y
25.1
Median 5Y
15.8
Industry
11.1
vs History
23
vs Industry
17
Median 3Y
16.2
Median 5Y
16.5
Industry
13
vs History
6
vs Industry
5
Median 3Y
3.3
Median 5Y
3.3
Industry
0.8
vs History
26
vs Industry
76
Median 3Y
1
Median 5Y
0.9
Industry
6.5
Forward
1.1
vs History
20
vs Industry
65
Median 3Y
4.6
Median 5Y
4.6
Industry
11.7
vs History
17
vs Industry
26
Median 3Y
16.4
Median 5Y
16.4
Industry
15.7
Forward
13.3
vs History
28
vs Industry
21
Median 3Y
25.8
Median 5Y
23.8
Industry
18.7
Forward
17.6
vs History
33
vs Industry
22
Median 3Y
27
Median 5Y
16.4
Industry
18.5
vs History
33
vs Industry
20
Median 3Y
32.9
Median 5Y
18.2
Industry
20.3
vs History
19
vs Industry
6
Median 3Y
1.7
Median 5Y
1.7
Industry
0.7

Multiples Across Competitors

CBRE Competitors Multiples
CBRE Group Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
CBRE Group Inc
NYSE:CBRE
39.1B USD 1.1 40.4 19.2 27.7
CN
Ke Holdings Inc
HKEX:2423
181.8B HKD 1.8 42.2 23.7 29.9
US
Zillow Group Inc
NASDAQ:ZG
16.3B USD 7.3 -145.5 243 -76.7
US
Jones Lang LaSalle Inc
NYSE:JLL
11.7B USD 0.5 21.3 11.6 14.9
CA
FirstService Corp
TSX:FSV
10.8B CAD 1.4 56 17.5 26.5
CA
Colliers International Group Inc
TSX:CIGI
8.7B CAD 1.3 37.7 12.9 20.7
US
Compass Inc
NYSE:COMP
4.7B USD 0.8 -30.3 -76.7 -31.8
UK
Cushman & Wakefield PLC
NYSE:CWK
2.3B USD 0.2 17.8 8.9 11.8
HK
China Overseas Property Holdings Ltd
HKEX:2669
18.2B HKD 1.3 12 6 6
US
Newmark Group Inc
NASDAQ:NMRK
2.1B USD 0.8 33.8 9.7 19.8
JP
Relo Group Inc
TSE:8876
285.1B JPY 2 -89.9 4.9 8.9
P/E Multiple
Earnings Growth PEG
US
CBRE Group Inc
NYSE:CBRE
Average P/E: 32.7
40.4
36%
1.1
CN
K
Ke Holdings Inc
HKEX:2423
42.2
-1%
N/A
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -145.5 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
21.3
26%
0.8
CA
FirstService Corp
TSX:FSV
56
N/A N/A
CA
Colliers International Group Inc
TSX:CIGI
37.7
42%
0.9
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -30.3 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
17.8
37%
0.5
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
12
N/A N/A
US
Newmark Group Inc
NASDAQ:NMRK
33.8
77%
0.4
JP
Relo Group Inc
TSE:8876
Negative Multiple: -89.9 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
CBRE Group Inc
NYSE:CBRE
Average EV/EBITDA: 35.7
19.2
18%
1.1
CN
K
Ke Holdings Inc
HKEX:2423
23.7
34%
0.7
US
Zillow Group Inc
NASDAQ:ZG
243
163%
1.5
US
Jones Lang LaSalle Inc
NYSE:JLL
11.6
14%
0.8
CA
FirstService Corp
TSX:FSV
17.5
N/A N/A
CA
Colliers International Group Inc
TSX:CIGI
12.9
16%
0.8
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -76.7 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
8.9
18%
0.5
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
6
N/A N/A
US
Newmark Group Inc
NASDAQ:NMRK
9.7
28%
0.3
JP
Relo Group Inc
TSE:8876
4.9
4%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
CBRE Group Inc
NYSE:CBRE
Average EV/EBIT: 18.5
27.7
25%
1.1
CN
K
Ke Holdings Inc
HKEX:2423
29.9
29%
1
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -76.7 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
14.9
15%
1
CA
FirstService Corp
TSX:FSV
26.5
N/A N/A
CA
Colliers International Group Inc
TSX:CIGI
20.7
15%
1.4
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -31.8 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
11.8
18%
0.7
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
6
N/A N/A
US
Newmark Group Inc
NASDAQ:NMRK
19.8
38%
0.5
JP
Relo Group Inc
TSE:8876
8.9
N/A N/A