Fair value (multi-method)
Four independent methods triangulate what CSGP 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)
$0.05
Method range
$0.05 – $132.25
median $22.99
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 | $0.05 | -99.83% |
| Exit multiple | $132.25 | +377.62% |
| Analyst target | $44.22 | +59.70% |
| Graham number | $1.77 | -93.61% |
- Forward DCF$0.05
- Exit multiple$132.25
- Analyst target$44.22
- Graham number$1.77
Stock price
$27.69
FCF / share (TTM)
$0.24
3Y FCF CAGR
-44.5%
Fair value @ hist. growth
$0.25
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 FCF growth
27.5%
per year over your projection horizon
Margin of safety -10,793.0% vs hist-growth DCF
Historical 3Y CAGR
-44.5%
Your model implies
27.5%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
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.
Undiscounted FCF per share over 10 years at -44% annual growth.
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% |
|---|---|---|---|---|---|
| 6.3% | 23.3% | 22.1% | 20.8% | 19.3% | 17.5% |
| 7.3% | 26.4% | 25.5% | 24.4% | 23.2% | 21.8% |
| 8.3% | 29.3% | 28.4% | 27.5% | 26.5% | 25.4% |
| 9.3% | 31.9% | 31.2% | 30.4% | 29.5% | 28.6% |
| 10.3% | 34.4% | 33.7% | 33.0% | 32.3% | 31.5% |
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 cash
$589M
Total debt − cash
Beta
0.74
Vs market benchmark
Frequently asked questions
CoStar Group (CSGP) 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.