CBRE · CBRE Group, Inc.
$137.382026-07-21Sector: Real Estate; Industry: Real Estate - Services; Sub-Industry: Real Estate Services
Intrinsic Value Range Comparison · Mulya.ai
Bull
$816
+494.3% vs market
Base · active
$656
+377.6% vs market
Bear
$553
+302.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($553 · $816) Analysts Range ($178 · $185) 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 |
|---|
| 2024.Q1 | $31.9B | — | 3.5% | 15.5% | $944MM | −$1.4B | −$442MM | 9.3% | — | 7.6% | $12.4B | $3.32 | — |
| 2024.Q4 | $31.9B | 0.0% | 3.5% | 14.9% | $950MM | −$507MM | $443MM | 10.2% | — | 7.9% | $11.7B | $3.32 | — |
| 2025.Q1 | $35.8B | 12.0% | 4.0% | 19.6% | $1.1B | −$146MM | $990MM | 9.8% | — | 8.9% | $13.8B | $3.26 | — |
| 2025.Q4 | $35.8B | 0.0% | 4.0% | 19.9% | $1.1B | −$97MM | $1.0B | 10.2% | — | 7.9% | $14.9B | $3.26 | — |
| 2026.Q1 | $42.2B | 17.9% | 3.8% | 20.9% | $1.3B | −$577MM | $675MM | 9.6% | — | 8.4% | $14.8B | $4.42 | 25.8 |
| italics below = DCF projection · 10yr Rev CAGR: 6.4% |
| 2027.Q1 | $47.6B | +13.0% | 3.8% | 20.9% | $1.4B | −$271MM | $1.1B | 9.4% | $1.0B | 9.5% | $15.1B | $4.77 | 28.8 |
| 2028.Q1 | $52.2B | +9.5% | 7.8% | 20.8% | $3.2B | −$245MM | $3.0B | 9.4% | $2.5B | 21.3% | $15.3B | $10.92 | 12.6 |
| 2029.Q1 | $56.3B | +8.0% | 11.9% | 20.7% | $5.3B | −$250MM | $5.1B | 9.3% | $3.9B | 34.5% | $15.6B | $17.97 | 7.6 |
| 2030.Q1 | $59.5B | +5.5% | 16.0% | 20.6% | $7.6B | −$210MM | $7.4B | 9.2% | $5.2B | 48.3% | $15.8B | $25.49 | 5.4 |
| 2031.Q1 | $62.7B | +5.4% | 20.1% | 20.5% | $10.0B | −$248MM | $9.8B | 9.1% | $6.3B | 63.0% | $16.0B | $33.77 | 4.1 |
|
| Term. Yr+ | $81.8B | 4.1% | 28.3% | 20.0% | $18.5B | −$3.2B | $15.3B | 8.6% | $142.9B | 23.6% | — | — | — |
Active scenario IV: $656 (+377.6% vs market)