CBRE Group, Inc.
Bear Case (25th pct.)
-62.0% vs price
Base Case (Median)
-56.8% vs price
Bull Case (75th pct.)
-45.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-11.28 | -107.6% | High (40%) |
| PE Comparable | $64.82 | -56.2% | Medium (25%) |
| Growth Trajectory DCF | $89.16 | -39.8% | Medium (20%) |
| Graham Number | $54.05 | -63.5% | Low (10%) |
| EV/EBITDA | $86.63 | -41.5% | Medium (20%) |
| EV/FCF | $62.92 | -57.5% | Medium (20%) |
Based on 6 out of 8 methods, CBRE appears overvalued at the current price of $148.00. The base case fair value of $63.87 implies 56.8% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.