Colliers International Group Inc
TSX:CIGI

Watchlist Manager
Colliers International Group Inc Logo
Colliers International Group Inc
TSX:CIGI
Watchlist
Price: 177.24 CAD 0.49% Market Closed
Market Cap: 9B CAD

Relative Value

The Relative Value of one CIGI stock under the Base Case scenario is 331.9 CAD. Compared to the current market price of 177.24 CAD, Colliers International Group Inc is Undervalued by 47%.

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
331.9 CAD
Undervaluation 47%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
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
16.5
Forward
19.6
vs History
22
vs Industry
16
Median 3Y
27.3
Median 5Y
21.4
Industry
10.9
vs History
49
vs Industry
21
Median 3Y
9.9
Median 5Y
10.4
Industry
13
vs History
82
vs Industry
5
Median 3Y
6.6
Median 5Y
6.7
Industry
0.9
vs History
38
vs Industry
73
Median 3Y
1.5
Median 5Y
1.6
Industry
6.6
Forward
1.5
vs History
41
vs Industry
73
Median 3Y
3.8
Median 5Y
3.9
Industry
12.1
vs History
26
vs Industry
45
Median 3Y
11.8
Median 5Y
12.4
Industry
15.8
Forward
10.9
vs History
22
vs Industry
31
Median 3Y
18.5
Median 5Y
18.6
Industry
18.9
Forward
18.1
vs History
22
vs Industry
25
Median 3Y
34.1
Median 5Y
25.4
Industry
18.4
vs History
14
vs Industry
21
Median 3Y
37.4
Median 5Y
30.7
Industry
20
vs History
53
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
9B CAD 1.3 45.1 13.7 22.6
US
CBRE Group Inc
NYSE:CBRE
40.1B USD 1.1 39.9 19.7 28.4
CN
Ke Holdings Inc
HKEX:2423
164.9B HKD 1.5 33.6 23.6 23.6
US
Zillow Group Inc
NASDAQ:ZG
16.1B USD 7 -198.5 149.5 -91.5
US
Jones Lang LaSalle Inc
NYSE:JLL
11.3B USD 0.5 21.1 11.6 14.9
CA
FirstService Corp
TSX:FSV
10.8B CAD 1.5 60 17.6 26.7
US
Compass Inc
NYSE:COMP
3.2B USD 0.5 -43.7 91.4 -56
UK
Cushman & Wakefield PLC
NYSE:CWK
2.4B USD 0.3 15 9 11.5
HK
China Overseas Property Holdings Ltd
HKEX:2669
17.1B HKD 1.2 11.3 5.7 6
US
Newmark Group Inc
NASDAQ:NMRK
2B USD 0.7 29.8 9.9 19.8
UK
Savills PLC
LSE:SVS
1.4B GBP 0.6 25.4 7.3 13.4
P/E Multiple
Earnings Growth PEG
CA
Colliers International Group Inc
TSX:CIGI
Average P/E: 31.2
45.1
41%
1.1
US
CBRE Group Inc
NYSE:CBRE
39.9
37%
1.1
CN
K
Ke Holdings Inc
HKEX:2423
33.6
-1%
N/A
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -198.5 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
21.1
25%
0.8
CA
FirstService Corp
TSX:FSV
60
N/A N/A
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -43.7 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
15
40%
0.4
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
11.3
12%
0.9
US
Newmark Group Inc
NASDAQ:NMRK
29.8
77%
0.4
UK
Savills PLC
LSE:SVS
25.4
39%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Colliers International Group Inc
TSX:CIGI
Average EV/EBIT: 18.6
22.6
12%
1.9
US
CBRE Group Inc
NYSE:CBRE
28.4
29%
1
CN
K
Ke Holdings Inc
HKEX:2423
23.6
41%
0.6
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -91.5 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
14.9
14%
1.1
CA
FirstService Corp
TSX:FSV
26.7
10%
2.7
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -56 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
11.5
20%
0.6
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
6
11%
0.5
US
Newmark Group Inc
NASDAQ:NMRK
19.8
39%
0.5
UK
Savills PLC
LSE:SVS
13.4
25%
0.5