CBRE GROUP, INC. (CBRE)
Real Estate · Real Estate · $22.5B
Intrinsic Value (Consensus)
$93.41
Current Price
$77.00
Margin of Safety
+21.3%
21.3% Below Intrinsic Value
Value: $93
Price: $77
Valuation Model Estimates
Current Price: $77.00
DCF (Discounted Cash Flow)
$208.00
Graham Number
$51.25
Earnings Power Value
$37.38
Relative Value (P/E)
$77.00
Dividend Discount Model
Not applicable
—
Consensus Value
$93.41
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $3.85
- EPS (Forward)
- $4.62
- Book Value
- $30.32
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 13.0%
- Debt/Equity
- 29%
- Revenue Growth
- 13.7%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance