US · CBRE
CBRE Group, Inc.
- Sector
- Real Estate · Real Estate - Services
- Headquarters
- Dallas, TX 75201
- Website
- cbre.com
Price · as of 2025-12-31
$141.81
Market cap 43.94B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $85.16 | -39.95% |
| Intrinsic Value(DCF) | $58.31 | -58.88% |
| Graham-Dodd Method(GD) | $25.53 | -82% |
| Graham Formula(GF) | $81.29 | -42.68% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $19.19 | $37.87 | $14.44 | $1.63 | $17.17 |
| 2012 | $24.64 | $38.88 | $121.86 | $3.81 | $17.70 |
| 2013 | $28.09 | $42.48 | $92.54 | $3.62 | $17.26 |
| 2014 | $34.54 | $51.16 | $378.11 | $7.10 | $48.36 |
| 2015 | $27.72 | $39.43 | $574.97 | $7.10 | $44.84 |
| 2016 | $36.40 | $45.34 | $5,083.84 | $8.62 | $111.73 |
| 2017 | $47.59 | $47.70 | $2,786.01 | $12.50 | $30.75 |
| 2018 | $50.09 | $51.10 | $2,088.45 | $19.46 | $69.23 |
| 2019 | $54.58 | $53.95 | $598.67 | $26.48 | $74.88 |
| 2020 | $79.28 | $59.99 | $0.42 | $20.93 | $17.81 |
| 2021 | $87.57 | $83.13 | $7.81 | $37.94 | $130.51 |
| 2022 | $78.39 | $71.96 | $4.95 | $31.04 | $82.13 |
| 2023 | $94.37 | $66.63 | $0.00 | $26.16 | $37.00 |
| 2024 | $130.46 | $78.78 | $1.99 | $24.95 | $62.06 |
| 2025 | $144.97 | $85.16 | $0.00 | $25.53 | $81.29 |
AI valuation
Our deep-learning model estimates CBRE Group, Inc.'s (CBRE) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $85.16
- Current price
- $141.81
- AI upside
- -39.95%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$58.31
-58.88% upside
Graham-Dodd
$25.53
-82% upside
Graham Formula
$81.29
-42.68% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CBRE | CBRE Group, Inc. | $141.81 | 43.94B | -40% | -59% | -82% | -43% | 37.36 | 4.87 | 1.07 | 19.88 | 165.22 | -37.75 | 14.97% | 3.19% | 2.85% | 13.38% | 6.91% | 4.19% | 1.13 | 5.80 | 1.09 | 1.01 | 3.15 | 2261.00% | 1337.00% | -2004.00% | 2.76% | 0.13 | 7.95% | 0.00% | 0.00% | 2.24% | 39.68 | 43.04 | 1.27 | 3.17 |
| BEKE | KE Holdings Inc. | $16.45 | 18.72B | -27% | -18% | -67% | -16% | 47.39 | 2.70 | 2.06 | 32.97 | — | 2.95 | 24.55% | 4.03% | 4.35% | 5.67% | 5.77% | 3.21% | 0.32 | 131.87 | 1.45 | 1.20 | 2.27 | -2945.00% | 2016.00% | -1822.00% | 4.37% | 0.18 | 21.73% | 1.47% | 69.60% | 4.12% | 43.17 | 19.32 | 1.74 | 2.87 |
| CCI | Crown Castle Inc. | $89.54 | 38.99B | +12% | -60% | — | — | 87.72 | -23.82 | 9.13 | 24.66 | — | -5.11 | 66.07% | 48.75% | 10.41% | -50.23% | 7.19% | 1.38% | -18.08 | 2.17 | 0.26 | 0.14 | 10.59 | -11136.00% | -3506.00% | 6705.00% | 7.38% | 0.68 | 10.08% | 5.34% | 468.50% | 5.91% | 32.82 | 23.74 | 16.00 | 0.04 |
| CSGP | CoStar Group, Inc. | $44.63 | 18.92B | +11% | -21% | -82% | -99% | 2689.55 | 2.26 | 5.80 | 66.60 | — | 11.63 | 75.24% | -2.22% | 0.22% | 0.09% | -0.50% | 0.07% | 0.12 | — | 2.84 | 2.64 | -2.62 | -9512.00% | 1867.00% | -11671.00% | 0.22% | 0.58 | 0.71% | 0.00% | 0.00% | 3.05% | -251.60 | 441.83 | 5.58 | 5.65 |
| DLR | Digital Realty Trust, Inc… | $177.20 | 60.89B | -25% | -60% | — | -62% | 46.90 | 2.68 | 10.04 | 22.89 | 38.33 | 5.54 | 55.39% | 10.77% | 21.41% | 5.91% | 1.62% | 2.76% | 1.05 | 1.50 | 4.50 | 4.19 | 5.78 | 12236.00% | 1004.00% | -52299.00% | 3.93% | 2.10 | 6.10% | 2.82% | 132.10% | 2.82% | 124.69 | 34.04 | 13.43 | 1.57 |
| JLL | Jones Lang LaSalle Incorp… | $315.55 | 14.95B | -36% | -60% | -55% | +1% | 18.75 | 1.98 | 0.57 | 13.13 | 41.54 | 6.98 | 99.03% | 4.49% | 3.03% | 11.10% | 9.68% | 4.58% | 0.45 | 10.93 | 7.49 | 7.49 | 2.06 | 4513.00% | 1145.00% | 6314.00% | 6.59% | 1.17 | 10.00% | 0.00% | 0.00% | 1.42% | 15.01 | 18.00 | 0.67 | 3.57 |
| O | Realty Income Corporation | $67.00 | 61.51B | -28% | -60% | -34% | -71% | 57.14 | 1.55 | 10.63 | 26.34 | 294.72 | 1.78 | 89.80% | 28.30% | 18.41% | 2.73% | 2.33% | 1.51% | 0.83 | — | 0.51 | 0.51 | 9.13 | 1939.00% | 907.00% | 1180.00% | 6.54% | 1.37 | 5.83% | 0.00% | 0.00% | 0.00% | 57.49 | 23.42 | 16.27 | 1.05 |
| PSA | Public Storage | $307.06 | 53.89B | -25% | -48% | — | -64% | 30.36 | 5.90 | 11.31 | 19.87 | — | 6.06 | 24.96% | 46.73% | 36.99% | 18.96% | 11.93% | 8.99% | 1.11 | 7.40 | 0.75 | 0.75 | 3.06 | -1532.00% | 274.00% | 697.00% | 5.31% | 5.20 | 15.33% | 4.22% | 128.20% | 4.22% | 28.61 | 22.26 | 13.37 | 3.53 |
| SPG | Simon Property Group, Inc… | $203.85 | 66.55B | -24% | -58% | -57% | +2% | 14.31 | 12.72 | 10.41 | 12.04 | 15.10 | 12.72 | 85.72% | 49.89% | 72.51% | 113.56% | 10.53% | 12.68% | 5.60 | 3.26 | 0.16 | 0.16 | 3.61 | 9477.00% | 672.00% | 540.00% | 4.87% | 0.38 | 10.77% | 0.00% | 0.00% | 0.34% | 29.79 | 29.34 | 14.86 | 1.15 |
About CBRE Group, Inc.
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.
- CEO
- Robert E. Sulentic
- Employees
- 140K
- Beta
- 1.31
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($58.31 ÷ $141.81) − 1 = -58.88% (DCF, example).