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 11,787 - -
Change - 0.7% 13.55% -17.76% -2.9% -58.64% - -
Enterprise Value (EV) 1 28,373 27,486 31,461 25,660 27,858 11,870 11,550 11,315
Change - -3.12% 14.46% -18.44% 8.57% -57.39% -2.7% -2.03%
P/E 107x 83.1x 95x 211x 3,362x 51.2x 29.9x 18.7x
PBR 5.43x 4.55x 4.83x 3.87x 3.43x 1.46x 1.43x 1.4x
PEG - 3.2x -88.35x -3.3x -35.7x 0x 0.4x 0.3x
Capitalization / Revenue 16.1x 14.4x 14.5x 10.7x 8.78x 3.11x 2.79x 2.56x
EV / Revenue 14.6x 12.6x 12.8x 9.38x 8.58x 3.13x 2.73x 2.46x
EV / EBITDA 43.8x 40.9x 64x 107x 63x 14.6x 11.2x 9.12x
EV / EBIT 65.6x 61x 111x 5,460x -387x 37.7x 21.8x 13.3x
EV / FCF 70.1x 65.4x 67.8x -105x 679x 21.4x 16.5x -
FCF Yield 1.43% 1.53% 1.48% -0.96% 0.15% 4.68% 6.07% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.74 0.93 0.92 0.34 0.02 0.568 0.9716 1.559
Distribution rate - - - - - - - -
Net sales 1 1,944 2,182 2,455 2,736 3,247 3,788 4,224 4,605
EBITDA 1 647.4 671.5 491.7 240.8 442 814.1 1,035 1,241
EBIT 1 432.3 450.9 282.3 4.7 -72 314.8 530.8 853
Net income 1 292.6 369.5 374.7 138.7 7 229.5 384.8 587
Net Debt 1 -2,839 -3,943 -4,225 -3,689 -640 83 -237.2 -472
Reference price 2 79.03 77.28 87.39 71.59 67.24 29.09 29.09 29.09
Nbr of stocks (in thousands) 394,936 406,690 408,363 409,960 423,823 405,198 - -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
51.21x3.13x14.58x-.--% 11.79B
14.45x3.85x8.92x1.41% 481B
20.03x5.93x17.83x-.--% 299B
21.76x2.53x12.86x-.--% 144B
36.41x4.25x27.73x-.--% 105B
31.28x6.12x17.2x-.--% 98B
2.9x77.78x2.17x0.14% 102B
10.1x7.3x87.65x0.68% 86.88B
74.66x4.41x21.01x-.--% 83.6B
7.58x2.89x59.9x0.79% 32.68B
Average 27.04x 11.82x 26.99x 0.3% 144.35B
Weighted average by Cap. 21.62x 9.79x 19.25x 0.54%

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.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!