DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

CBRE Group, Inc. (CBRE)

Real Estate | Real Estate - Services

Today's Price

$142.29

Today's Fair Value

$109.41 -23.11%

Margin of Safety

-30.05%

Projected Value (5Y)

$176.21 +23.84%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 14.02% | CAGR (5y): 2.46%

Diluted Shares Growth Rate

Regression: -1.17% | CAGR (5y): -2.33%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 3.62x)

Discount Rate