CSGP · CoStar Group, Inc.
$39.952026-05-17Sector: Real Estate; Industry: Real Estate - Services; Sub-Industry: Real Estate Services
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$12
-70.6% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($8 · $12) Analysts Range ($48 · $84) 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 | $1.9B | — | 22.2% | 27.6% | $313MM | −$273MM | $40MM | 7.0% | — | 10.8% | $2.9B | $0.70 | — |
| 2022.Q4 | $2.2B | 12.3% | 20.7% | 24.1% | $343MM | −$133MM | $210MM | 8.1% | — | 11.7% | $2.9B | $0.88 | — |
| 2023.Q4 | $2.5B | 12.5% | 11.5% | 25.3% | $211MM | −$233MM | −$22MM | 7.8% | — | 6.9% | $3.2B | $0.89 | — |
| 2024.Q4 | $2.7B | 11.5% | 0.2% | 34.0% | $3MM | −$887MM | −$884MM | 8.5% | — | 0.1% | $3.9B | $0.33 | — |
| 2025.Q4 | $3.2B | 18.7% | -2.2% | 45.0% | −$39MM | −$2.5B | −$2.5B | 8.4% | — | -0.7% | $7.6B | $0.02 | — |
| italics below = DCF projection · 10yr Rev CAGR: 11.5% |
| 2026.Q4 | $3.8B | +17.3% | -2.2% | 42.5% | −$48MM | −$2.2B | −$2.3B | 8.6% | −$2.1B | -0.6% | $9.8B | $-0.12 | — |
| 2027.Q4 | $4.3B | +12.4% | 1.4% | 40.0% | $36MM | −$1.5B | −$1.5B | 8.6% | −$1.3B | 0.3% | $11.4B | $0.09 | 443.9 |
| 2028.Q4 | $4.9B | +13.8% | 5.0% | 37.5% | $152MM | −$1.6B | −$1.4B | 8.6% | −$1.1B | 1.3% | $13.0B | $0.36 | 111.0 |
| 2029.Q4 | $5.7B | +16.4% | 8.6% | 35.0% | $317MM | −$1.8B | −$1.5B | 8.6% | −$1.1B | 2.3% | $14.8B | $0.76 | 52.6 |
| 2030.Q4 | $6.5B | +14.4% | 12.2% | 32.5% | $534MM | −$1.8B | −$1.2B | 8.6% | −$825MM | 3.4% | $16.6B | $1.27 | 31.5 |
|
| Term. Yr+ | $10.0B | 4.1% | 26.6% | 20.0% | $2.1B | −$984MM | $1.1B | 8.6% | $11.1B | 8.9% | — | — | — |
Active scenario IV: $12 (-70.6% vs market)