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)
$105.56
Method range
$26.52 – $202.85
median $141.78
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 | $105.56 | -23.00% |
| Exit multiple | $202.85 | +47.97% |
| Analyst target | $178.00 | +29.84% |
| Graham number | $26.52 | -80.65% |
- Forward DCF$105.56
- Exit multiple$202.85
- Analyst target$178.00
- Graham number$26.52
Stock price
$137.09
EPS (TTM)
$4.38
5Y EPS CAGR
11.6%
Fair value @ hist. growth
$105.56
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
15.3%
per year over your projection horizon
Margin of safety -29.9% vs hist-growth DCF
Historical 5Y CAGR
11.6%
Your model implies
15.3%
Next-year analyst consensus
76.2%
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% | 12.2% | 11.5% | 10.9% | 10.1% | 9.3% |
| 9.7% | 14.3% | 13.7% | 13.1% | 12.5% | 11.8% |
| 10.7% | 16.3% | 15.8% | 15.3% | 14.7% | 14.1% |
| 11.7% | 18.2% | 17.7% | 17.3% | 16.7% | 16.2% |
| 12.7% | 20.0% | 19.6% | 19.1% | 18.7% | 18.2% |
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
$8.13B
Total debt − cash
Beta
1.21
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
How this company returns cash to shareholders — buybacks, dividends, and stock splits.