CSGP · CoStar Group, Inc.
$30.252026-07-21Sector: Real Estate; Industry: Real Estate - Services; Sub-Industry: Real Estate Services
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$8
-74.4% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($7 · $8) Analysts Range ($26 · $74) 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 | $2.5B | — | 11.5% | 25.8% | $210MM | −$510MM | −$300MM | 7.1% | — | 6.1% | $3.4B | $0.91 | — |
| 2024.Q4 | $2.5B | 0.0% | 11.5% | 34.0% | $186MM | −$887MM | −$701MM | 8.5% | — | 5.1% | $3.9B | $0.91 | — |
| 2025.Q1 | $2.7B | 11.5% | 0.2% | 38.9% | $3MM | −$1.4B | −$1.4B | 8.6% | — | 0.1% | $5.5B | $0.34 | — |
| 2025.Q4 | $2.7B | 0.0% | 0.2% | 45.0% | $3MM | −$2.5B | −$2.5B | 8.4% | — | 0.0% | $7.6B | $0.34 | — |
| 2026.Q1 | $3.4B | 24.7% | -0.8% | 45.0% | −$14MM | −$1.6B | −$1.7B | 7.9% | — | -0.2% | $7.6B | $0.06 | — |
| italics below = DCF projection · 10yr Rev CAGR: 10.3% |
| 2027.Q1 | $3.9B | +15.2% | -0.8% | 42.5% | −$17MM | −$2.9B | −$2.9B | 8.8% | −$2.7B | -0.2% | $10.5B | $-0.04 | — |
| 2028.Q1 | $4.4B | +12.7% | 3.1% | 40.0% | $84MM | −$1.9B | −$1.8B | 8.8% | −$1.5B | 0.7% | $12.4B | $0.20 | 151.3 |
| 2029.Q1 | $5.0B | +13.4% | 7.1% | 37.5% | $222MM | −$1.7B | −$1.4B | 8.8% | −$1.1B | 1.7% | $14.0B | $0.54 | 56.0 |
| 2030.Q1 | $5.7B | +12.9% | 11.0% | 35.0% | $405MM | −$1.9B | −$1.5B | 8.7% | −$1.0B | 2.7% | $15.9B | $0.98 | 30.9 |
| 2031.Q1 | $6.4B | +12.4% | 14.9% | 32.5% | $641MM | −$1.9B | −$1.3B | 8.7% | −$823MM | 3.8% | $17.8B | $1.55 | 19.5 |
|
| Term. Yr+ | $9.5B | 4.1% | 26.6% | 20.0% | $2.0B | −$963MM | $1.1B | 8.6% | $10.2B | 8.6% | — | — | — |
Active scenario IV: $8 (-74.4% vs market)