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 – $133.44
median $31.47
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 | -99.86% |
| Exit multiple | $133.44 | +293.74% |
| Analyst target | $61.18 | +80.53% |
| Graham number | $1.77 | -94.78% |
- Forward DCF$0.05
- Exit multiple$133.44
- Analyst target$61.18
- Graham number$1.77
Stock price
$33.89
FCF / share (TTM)
$0.24
3Y FCF CAGR
-44.5%
Fair value @ hist. growth
$0.26
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
29.7%
per year over your projection horizon
Margin of safety -13169.8% vs hist-growth DCF
Historical 3Y CAGR
-44.5%
Your model implies
29.7%
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% |
|---|---|---|---|---|---|
| 6.1% | 25.3% | 24.1% | 22.6% | 21.0% | 19.1% |
| 7.1% | 28.6% | 27.6% | 26.4% | 25.1% | 23.7% |
| 8.1% | 31.6% | 30.7% | 29.7% | 28.7% | 27.5% |
| 9.1% | 34.3% | 33.5% | 32.7% | 31.8% | 30.8% |
| 10.1% | 36.9% | 36.2% | 35.4% | 34.7% | 33.8% |
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
0.72
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