Colliers International Group Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-56.7% vs price
Base Case (Median)
-44.9% vs price
Bull Case (75th pct.)
4.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $57.00 | -44.9% | High (40%) |
| PE Comparable | $31.97 | -69.1% | Medium (25%) |
| Graham Number | $44.76 | -56.7% | Low (10%) |
| EV/EBITDA | $176.94 | 71.1% | Medium (20%) |
| EV/FCF | $107.95 | 4.4% | Medium (20%) |
Based on 5 out of 8 methods, CIGI appears fairly valued at the current price of $103.43. The base case fair value of $57.00 implies 44.9% 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.