Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
49.94 USD46.68 USD58.53 USD
+208%
46.68 USDCurrent price is 207.9% above the base model value.
C
Real EstateReal Estate ServicesUnited States
CBRE.US · CBRE Group, Inc.
NYQ · US · USD
Latest price143.71 USD
30D-10.18%
Vs. base value+227%
Research summary
CBRE.US latest organized financial period shows revenue grew +13.37% YoY and net income grew +19.52% YoY. Current price is about 144 USD, while the model base case is about 43.9 USD; the current price sits +227% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue41B USD
Net income1B USD
Free cash flow1B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:25
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price143.71 USD
Base value43.90 USD
Vs. base+227%
Price date2026/04/28
46.83 USD43.90 USD50.74 USD
+227%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
43.73 USD41.11 USD50.88 USD
+250%
41.11 USDCurrent price is 249.6% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth12.8%
Current price implies roughly 12.8% annualized FCF growth.
12.8%Current price implies roughly 12.8% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
35.59 USD35.59 USD35.59 USD
+304%
35.59 USDCurrent price is 303.8% above the base model value.
Updated: 2026/04/29 07:25
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 41B USD | 1B USD | 1B USD | 3.85 |
| 2024/12/30 | Annual | 36B USD | 968M USD | 1B USD | 3.14 |
| 2023/12/30 | Annual | 32B USD | 986M USD | 175M USD | 3.15 |
| 2022/12/30 | Annual | 31B USD | 1B USD | 1B USD | 4.29 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement