CBRE · CBRE Group, Inc.
$136.602026-05-17Sector: Real Estate; Industry: Real Estate - Services; Sub-Industry: Real Estate Services
Intrinsic Value Range Comparison · Mulya.ai
Leases factoredBull
$833
+509.7% vs market
Base · active
$719
+426.6% vs market
Bear
$551
+303.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($551 · $833) Analysts Range ($180 · $192) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $27.7B | — | 6.6% | 23.6% | $1.4B | −$2.8B | −$1.4B | 9.5% | — | 11.9% | $11.7B | $6.13 | — |
| 2022.Q4 | $30.8B | 11.1% | 5.5% | 14.1% | $1.4B | −$2.6B | −$1.1B | 10.0% | — | 12.6% | $11.3B | $4.69 | — |
| 2023.Q4 | $31.9B | 3.6% | 3.9% | 19.6% | $1.0B | −$2.6B | −$1.6B | 9.6% | — | 8.4% | $12.5B | $3.29 | — |
| 2024.Q4 | $35.8B | 12.0% | 4.4% | 14.9% | $1.3B | −$2.7B | −$1.3B | 10.2% | — | 10.2% | $13.9B | $3.23 | — |
| 2025.Q4 | $40.5B | 13.4% | 3.7% | 19.9% | $1.2B | −$2.2B | −$966MM | 10.2% | — | 7.8% | $17.0B | $3.86 | 27.3 |
| italics below = DCF projection · 10yr Rev CAGR: 7.5% |
| 2026.Q4 | $45.8B | +12.8% | 4.1% | 19.9% | $1.5B | −$2.2B | −$694MM | 9.8% | −$632MM | 8.4% | $19.2B | $4.06 | 33.6 |
| 2027.Q4 | $49.9B | +9.1% | 8.7% | 20.0% | $3.5B | −$1.8B | $1.7B | 9.7% | $1.4B | 17.3% | $20.9B | $9.18 | 14.9 |
| 2028.Q4 | $54.1B | +8.4% | 13.3% | 20.0% | $5.7B | −$1.8B | $3.9B | 9.5% | $3.0B | 26.3% | $22.8B | $15.11 | 9.0 |
| 2029.Q4 | $60.3B | +11.4% | 17.8% | 20.0% | $8.6B | −$2.7B | $5.9B | 9.4% | $4.1B | 35.6% | $25.5B | $22.58 | 6.0 |
| 2030.Q4 | $64.7B | +7.2% | 22.4% | 20.0% | $11.6B | −$1.9B | $9.6B | 9.3% | $6.1B | 43.8% | $27.5B | $30.36 | 4.5 |
|
| Term. Yr+ | $87.3B | 4.1% | 31.5% | 20.0% | $22.0B | −$3.8B | $18.2B | 8.6% | $167.0B | 23.6% | — | — | — |
Active scenario IV: $719 (+426.6% vs market)