CBRE Group Inc
NYSE:CBRE

Watchlist Manager
CBRE Group Inc Logo
CBRE Group Inc
NYSE:CBRE
Watchlist
Price: 125.01 USD 0.91% Market Closed
Market Cap: 37.3B USD

Relative Value

The Relative Value of one CBRE stock under the Base Case scenario is 255.35 USD. Compared to the current market price of 125.01 USD, CBRE Group Inc is Undervalued by 51%.

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
255.35 USD
Undervaluation 51%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
70
Median 3Y
0.9
Median 5Y
0.9
Industry
3.6
Forward
0.9
vs History
17
vs Industry
12
Median 3Y
28.8
Median 5Y
26.6
Industry
16.5
Forward
20.7
vs History
34
vs Industry
13
Median 3Y
25.1
Median 5Y
15.9
Industry
10.9
vs History
53
vs Industry
17
Median 3Y
16.2
Median 5Y
16.2
Industry
12.8
vs History
9
vs Industry
5
Median 3Y
3.3
Median 5Y
3.3
Industry
0.8
vs History
33
vs Industry
76
Median 3Y
1
Median 5Y
1
Industry
6.4
Forward
1
vs History
25
vs Industry
65
Median 3Y
4.6
Median 5Y
4.7
Industry
11.8
vs History
23
vs Industry
26
Median 3Y
17.1
Median 5Y
16.4
Industry
15.8
Forward
13.2
vs History
36
vs Industry
21
Median 3Y
26.2
Median 5Y
24.3
Industry
18.9
Forward
17.4
vs History
33
vs Industry
22
Median 3Y
27
Median 5Y
16.4
Industry
18.4
vs History
33
vs Industry
20
Median 3Y
32.9
Median 5Y
18.2
Industry
20.2
vs History
33
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
37.5B USD 1 37.3 18.6 26.7
CN
Ke Holdings Inc
HKEX:2423
175B HKD 1.7 40.1 22.4 28.1
US
Zillow Group Inc
NASDAQ:ZG
16.1B USD 7.2 -143.8 240 -75.8
US
Jones Lang LaSalle Inc
NYSE:JLL
10.8B USD 0.5 19.8 10.8 13.9
CA
FirstService Corp
TSX:FSV
11B CAD 1.5 60.7 17.8 26.9
CA
Colliers International Group Inc
TSX:CIGI
8.5B CAD 1.3 37.9 12.9 20.8
US
Compass Inc
NYSE:COMP
3.9B USD 0.7 -25.4 -63.7 -26.4
HK
China Overseas Property Holdings Ltd
HKEX:2669
17.7B HKD 1.3 11.7 5.7 5.7
UK
Cushman & Wakefield PLC
NYSE:CWK
2.3B USD 0.2 17.4 8.8 11.7
JP
Relo Group Inc
TSE:8876
292.5B JPY 2 -92.3 5.1 9.2
US
Newmark Group Inc
NASDAQ:NMRK
1.9B USD 0.7 31.2 9.2 18.9
P/E Multiple
Earnings Growth PEG
US
CBRE Group Inc
NYSE:CBRE
Average P/E: 32
37.3
36%
1
CN
K
Ke Holdings Inc
HKEX:2423
40.1
-1%
N/A
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -143.8 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
19.8
24%
0.8
CA
FirstService Corp
TSX:FSV
60.7
N/A N/A
CA
Colliers International Group Inc
TSX:CIGI
37.9
41%
0.9
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -25.4 N/A N/A
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
11.7
12%
1
UK
Cushman & Wakefield PLC
NYSE:CWK
17.4
38%
0.5
JP
Relo Group Inc
TSE:8876
Negative Multiple: -92.3 N/A N/A
US
Newmark Group Inc
NASDAQ:NMRK
31.2
76%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
CBRE Group Inc
NYSE:CBRE
Average EV/EBITDA: 35.1
18.6
19%
1
CN
K
Ke Holdings Inc
HKEX:2423
22.4
42%
0.5
US
Zillow Group Inc
NASDAQ:ZG
240
163%
1.5
US
Jones Lang LaSalle Inc
NYSE:JLL
10.8
14%
0.8
CA
FirstService Corp
TSX:FSV
17.8
N/A N/A
CA
Colliers International Group Inc
TSX:CIGI
12.9
16%
0.8
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -63.7 N/A N/A
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
5.7
11%
0.5
UK
Cushman & Wakefield PLC
NYSE:CWK
8.8
17%
0.5
JP
Relo Group Inc
TSE:8876
5.1
4%
1.3
US
Newmark Group Inc
NASDAQ:NMRK
9.2
28%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
CBRE Group Inc
NYSE:CBRE
Average EV/EBIT: 18
26.7
27%
1
CN
K
Ke Holdings Inc
HKEX:2423
28.1
37%
0.8
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -75.8 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
13.9
14%
1
CA
FirstService Corp
TSX:FSV
26.9
9%
3
CA
Colliers International Group Inc
TSX:CIGI
20.8
14%
1.5
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -26.4 N/A N/A
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
5.7
9%
0.6
UK
Cushman & Wakefield PLC
NYSE:CWK
11.7
16%
0.7
JP
Relo Group Inc
TSE:8876
9.2
N/A N/A
US
Newmark Group Inc
NASDAQ:NMRK
18.9
37%
0.5