Fair value (multi-method)
Four independent methods triangulate what CBRE is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$106.16
Method range
$26.52 – $203.29
median $143.33
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $106.16 | -18.92% |
| Exit multiple | $203.29 | +55.27% |
| Analyst target | $180.50 | +37.86% |
| Graham number | $26.52 | -79.74% |
- Forward DCF$106.16
- Exit multiple$203.29
- Analyst target$180.50
- Graham number$26.52
Stock price
$130.93
EPS (TTM)
$4.38
5Y EPS CAGR
11.6%
Fair value @ hist. growth
$106.16
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
14.5%
per year over your projection horizon
Margin of safety -23.3% vs hist-growth DCF
Historical 5Y CAGR
11.6%
Your model implies
14.5%
Analyst consensus for next year implies 76.4% — beyond the model's annualised scale. Consensus reflects a one-step EPS estimate vs TTM, not a multi-year CAGR.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 8.7% | 11.5% | 10.8% | 10.2% | 9.4% | 8.6% |
| 9.7% | 13.6% | 13.0% | 12.4% | 11.8% | 11.1% |
| 10.7% | 15.6% | 15.1% | 14.5% | 14.0% | 13.4% |
| 11.7% | 17.4% | 17.0% | 16.5% | 16.0% | 15.5% |
| 12.7% | 19.2% | 18.8% | 18.4% | 18.0% | 17.5% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$8.1B
Total debt − cash
Beta
1.22
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
CBRE Group (CBRE) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation