Colliers International Group Inc
TSX:CIGI

Watchlist Manager
Colliers International Group Inc Logo
Colliers International Group Inc
TSX:CIGI
Watchlist
Price: 179.53 CAD 0.62% Market Closed
Market Cap: 9.1B CAD

Relative Value

The Relative Value of one CIGI stock under the Base Case scenario is 333.83 CAD. Compared to the current market price of 179.53 CAD, Colliers International Group Inc is Undervalued by 46%.

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.

CIGI Relative Value
Base Case
333.83 CAD
Undervaluation 46%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
68
Median 3Y
1.2
Median 5Y
1.3
Industry
3.7
Forward
1.2
vs History
57
vs Industry
13
Median 3Y
61
Median 5Y
51.1
Industry
16.7
Forward
19.9
vs History
22
vs Industry
16
Median 3Y
27.3
Median 5Y
21.4
Industry
11.1
vs History
47
vs Industry
21
Median 3Y
9.9
Median 5Y
10.5
Industry
13.2
vs History
80
vs Industry
5
Median 3Y
6.5
Median 5Y
6.7
Industry
0.9
vs History
31
vs Industry
73
Median 3Y
1.5
Median 5Y
1.6
Industry
6.7
Forward
1.5
vs History
36
vs Industry
73
Median 3Y
3.8
Median 5Y
4
Industry
12.2
vs History
26
vs Industry
45
Median 3Y
12.2
Median 5Y
12.6
Industry
16
Forward
11.1
vs History
20
vs Industry
31
Median 3Y
18.6
Median 5Y
18.6
Industry
19.2
Forward
18.4
vs History
22
vs Industry
25
Median 3Y
34.1
Median 5Y
25.4
Industry
18.6
vs History
15
vs Industry
21
Median 3Y
37.4
Median 5Y
31.5
Industry
20.2
vs History
50
vs Industry
13
Median 3Y
1.5
Median 5Y
1.5
Industry
0.7

Multiples Across Competitors

CIGI Competitors Multiples
Colliers International Group Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Colliers International Group Inc
TSX:CIGI
9.1B CAD 1.3 45.9 13.9 23
US
CBRE Group Inc
NYSE:CBRE
41.9B USD 1.1 41.7 20.5 29.6
CN
Ke Holdings Inc
HKEX:2423
164.9B HKD 1.5 33.6 23.4 23.4
US
Zillow Group Inc
NASDAQ:ZG
16.9B USD 7.4 -209.2 158.3 -97
US
Jones Lang LaSalle Inc
NYSE:JLL
12.1B USD 0.5 22.6 12.2 15.8
CA
FirstService Corp
TSX:FSV
11B CAD 1.5 61.6 18 27.3
US
Compass Inc
NYSE:COMP
3.3B USD 0.6 -44.9 93.9 -57.6
UK
Cushman & Wakefield PLC
NYSE:CWK
2.6B USD 0.3 16.3 9.4 12.1
HK
China Overseas Property Holdings Ltd
HKEX:2669
17.7B HKD 1.3 11.7 6 6.3
US
Newmark Group Inc
NASDAQ:NMRK
2.2B USD 0.8 32.6 10.4 20.9
CA
Altus Group Ltd
TSX:AIF
2.4B CAD 4 6.2 20.6 37.5
P/E Multiple
Earnings Growth PEG
CA
Colliers International Group Inc
TSX:CIGI
Average P/E: 30.3
45.9
41%
1.1
US
CBRE Group Inc
NYSE:CBRE
41.7
37%
1.1
CN
K
Ke Holdings Inc
HKEX:2423
33.6
-1%
N/A
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -209.2 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
22.6
25%
0.9
CA
FirstService Corp
TSX:FSV
61.6
N/A N/A
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -44.9 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
16.3
40%
0.4
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
11.7
12%
1
US
Newmark Group Inc
NASDAQ:NMRK
32.6
78%
0.4
CA
Altus Group Ltd
TSX:AIF
6.2
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Colliers International Group Inc
TSX:CIGI
Average EV/EBIT: 21.8
23
12%
1.9
US
CBRE Group Inc
NYSE:CBRE
29.6
29%
1
CN
K
Ke Holdings Inc
HKEX:2423
23.4
41%
0.6
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -97 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
15.8
14%
1.1
CA
FirstService Corp
TSX:FSV
27.3
10%
2.7
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -57.6 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
12.1
20%
0.6
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
6.3
11%
0.6
US
Newmark Group Inc
NASDAQ:NMRK
20.9
39%
0.5
CA
Altus Group Ltd
TSX:AIF
37.5
N/A N/A