CBRE Group, Inc.

CBRE Group, Inc.

CBREยทNYSE

$126.03

-1.4%
Real EstateReal Estate - Services

CBRE Group, Inc. operates as a commercial real estate services and investment company worldwide. It operates through three segments: Advisory Services, Global Workplace Solutions, and Real Estate Investments segments. The Advisory Services segment provides strategic advice and execution to owners, investors, and occupiers of real estate in connection with leasing; property sales and mortgage services under the CBRE Capital Markets brand; property and project management services, including construction management, marketing, building engineering, accounting, and financial services for owners of and investors in office, industrial, and retail properties; and valuation services that include market value appraisals, litigation support, discounted cash flow analyses, and feasibility studies, as well as consulting services, such as property condition reports, hotel advisory, and environmental consulting. The Global Workplace Solutions segment offers facilities management, project management, and transaction management services. The Real Estate Investments segment provides investment management services under the CBRE Investment Management brand to pension funds, insurance companies, sovereign wealth funds, foundations, endowments, and other institutional investors; development services under the Trammell Crow Company brand primarily to users of and investors in commercial real estate; and flexible-space solutions under the CBRE Hana brand. The company was founded in 1906 and is headquartered in Dallas, Texas.

At a Glance

Live Snapshot
Market Cap$36.90B
EPS3.8800
P/E Ratio32.48
Earnings Date08/04/2026
CBRE Group, Inc.

CBRE Group, Inc. Fair Value Envelope

CBRE ยท NYSE

Our analysis suggests that CBRE has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $126.03, this represents a potential HIDDEN relative to our calculated worth for CBRE Group, Inc..

Intrinsic Value
Current Price: $126.03

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$5.3B
+ Cash & Equivalents$1.9B
Firm Value$7.1B
- Debt$10.0B
Equity Value-$2.8B
/ Shares Outstanding297,592,997B
DCF Value-$10
OVERVALUED BY 108%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$1.2B
$996.8M
$797.0M
$637.3M
$509.6M
$407.5M
$325.8M
$260.5M
$208.3M
$166.6M
Maintenance CapEx
-$58.5M
-$46.8M
-$37.4M
-$29.9M
-$23.9M
-$19.1M
-$15.3M
-$12.2M
-$9.8M
-$7.8M
Owner Earnings
$1.2B
$950.0M
$759.6M
$607.4M
$485.6M
$388.3M
$310.5M
$248.3M
$198.5M
$158.7M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$1.1B
$814.4M
$603.0M
$446.4M
$330.5M
$244.7M
$181.2M
$134.1M
$99.3M
$73.5M
Terminal Value represents 23.7% of Enterprise Value