Company Valuation: CoStar Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 31,212 31,429 35,687 29,349 28,498 11,593 - -
Change - 0.7% 13.55% -17.76% -2.9% -59.32% - -
Enterprise Value (EV) 1 28,373 27,486 31,461 25,660 27,858 11,161 11,015 10,756
Change - -3.12% 14.46% -18.44% 8.57% -59.94% -1.31% -2.35%
P/E 107x 83.1x 95x 211x 3,362x 49.8x 28.5x 19.6x
PBR 5.43x 4.55x 4.83x 3.87x 3.43x 1.54x 1.5x 1.43x
PEG - 3.2x -88.35x -3.3x -35.7x 0x 0.4x 0.4x
Capitalization / Revenue 16.1x 14.4x 14.5x 10.7x 8.78x 3.05x 2.71x 2.39x
EV / Revenue 14.6x 12.6x 12.8x 9.38x 8.58x 2.94x 2.58x 2.22x
EV / EBITDA 43.8x 40.9x 64x 107x 63x 13.8x 10.6x 8.23x
EV / EBIT 65.6x 61x 111x 5,460x -387x 38x 20.4x 13.9x
EV / FCF 70.1x 65.4x 67.8x -105x 679x 21.2x 15.5x 11.4x
FCF Yield 1.43% 1.53% 1.48% -0.96% 0.15% 4.72% 6.46% 8.78%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.74 0.93 0.92 0.34 0.02 0.5699 0.9958 1.447
Distribution rate - - - - - - - -
Net sales 1 1,944 2,182 2,455 2,736 3,247 3,799 4,271 4,851
EBITDA 1 647.4 671.5 491.7 240.8 442 807 1,038 1,306
EBIT 1 432.3 450.9 282.3 4.7 -72 294.1 539.3 772.2
Net income 1 292.6 369.5 374.7 138.7 7 234.1 415.7 611.4
Net Debt 1 -2,839 -3,943 -4,225 -3,689 -640 -432.6 -578.3 -836.7
Reference price 2 79.03 77.28 87.39 71.59 67.24 28.39 28.39 28.39
Nbr of stocks (in thousands) 394,936 406,690 408,363 409,960 423,823 408,356 - -
Announcement Date 2/22/22 2/21/23 2/20/24 2/18/25 2/24/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
49.82x2.94x13.83x-.--% 11.59B
15.45x4.22x9.84x1.33% 527B
20.44x6.05x18.17x-.--% 309B
24.62x2.62x13.54x-.--% 152B
4.92x106.94x3.87x0.11% 124B
32.75x3.99x26.22x-.--% 98.65B
10.94x8.31x95.04x0.64% 95.75B
29.23x5.56x15.69x-.--% 88.21B
75.26x4.42x21.6x-.--% 83.58B
7.56x2.96x45.51x0.69% 39.79B
Average 27.10x 14.80x 26.33x 0.28% 152.88B
Weighted average by Cap. 21.47x 13.02x 19.74x 0.53%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CSGP Stock
  4. Valuation CoStar Group, Inc.