Valuation CBRE Group, Inc.

Stocks

Market Closed - NYSE 16:03:53 2026-08-28 EDT			5-day change	1st Jan Change
150.82 ^USD	+2.45%		-0.84%	-6.20%

08-28	JPMorgan Adjusts Price Target on CBRE Group to $190 From $185, Keeps Overweight Rating	MT
08-19	Goldman Sachs Adjusts Price Target on CBRE Group to $190 From $188, Keeps Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	35,589	23,788	28,373	40,177	47,850	43,674	-	-
Change	-	-33.16%	19.27%	41.6%	19.1%	-8.73%	-	-
Enterprise Value (EV) ¹	36,007	24,204	30,603	43,143	51,963	47,650	48,343	47,953
Change	-	-32.78%	26.44%	40.98%	20.44%	-8.3%	1.45%	-0.81%
P/E	20.1x	17.9x	29.6x	41.8x	41.8x	25.2x	17.9x	14.7x
PBR	4.24x	3.21x	3.52x	4.77x	5.45x	4.61x	4.25x	3.74x
PEG	-	-0.9x	-1.1x	-131.67x	1.8x	0.5x	0.4x	0.7x
Capitalization / Revenue	1.28x	0.77x	0.89x	1.12x	1.18x	0.93x	0.83x	0.76x
EV / Revenue	1.3x	0.79x	0.96x	1.21x	1.28x	1.01x	0.92x	0.83x
EV / EBITDA	11.8x	8.28x	13.9x	16x	15.7x	12.2x	10.9x	9.7x
EV / EBIT	22x	16x	27.4x	30.5x	29.6x	18.6x	14.6x	12.2x
EV / FCF	18.8x	17.7x	175x	28x	31.5x	23.9x	30.6x	19.1x
FCF Yield	5.32%	5.66%	0.57%	3.58%	3.18%	4.19%	3.27%	5.23%
Dividend per Share ²	-	-	-	-	-	-	-	0.3125
Rate of return	-	-	-	-	-	-	-	0.21%
EPS ²	5.41	4.29	3.15	3.14	3.85	5.985	8.402	10.25
Distribution rate	-	-	-	-	-	-	-	3.05%
Net sales ¹	27,746	30,828	31,949	35,767	40,550	47,077	52,382	57,605
EBITDA ¹	3,061	2,924	2,209	2,704	3,308	3,907	4,428	4,942
EBIT ¹	1,637	1,512	1,117	1,413	1,753	2,561	3,307	3,931
Net income ¹	1,837	1,407	986	968	1,157	1,752	2,428	2,926
Net Debt ¹	417.3	416.1	2,230	2,966	4,113	3,976	4,669	4,280
Reference price ²	108.51	76.96	93.09	131.29	160.79	150.82	150.82	150.82
Nbr of stocks (in thousands)	327,982	309,100	304,793	306,018	297,593	289,575	-	-
Announcement Date	2/24/22	2/23/23	2/15/24	2/13/25	2/12/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CBRE GROUP, INC.	25.2x	1.01x	12.19x	-.--%	43.67B
KE HOLDINGS INC.	20.39x	0.97x	8.17x	2.25%	20.93B
JONES LANG LASALLE INCORPORATED	15.72x	0.63x	10.41x	-.--%	17.39B
CHINA RESOURCES MIXC LIFESTYLE SERVICES LIMITED	17.96x	3.63x	11.66x	5.54%	11.77B
CAPITALAND INVESTMENT LIMITED	21.08x	8.8x	17.62x	4.52%	10.43B
ZILLOW GROUP, INC.	68.01x	2.62x	10.36x	-.--%	8.06B
FIRSTSERVICE CORPORATION	37.47x	1.33x	12.99x	0.86%	6.22B
COLLIERS INTERNATIONAL GROUP INC.	38.66x	1.17x	8.93x	0.3%	5.26B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY	31.97x	12.61x	-	1.81%	4.41B
CUSHMAN & WAKEFIELD LIMITED	13.27x	0.47x	7.14x	-.--%	3.31B
Average	28.98x	3.33x	11.05x	1.53%	13.15B
Weighted average by Cap.	25.88x	2.30x	11.34x	1.33%