US · CIGI
Colliers International Group Inc.
- Sector
- Real Estate · Real Estate - Services
- Headquarters
- Toronto, ON M5S 2B4
- Website
- colliers.com
Price · as of 2024-12-31
$103.63
Market cap 5.89B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $97.23 | -6.18% |
| Intrinsic Value(DCF) | $74.44 | -28.17% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $61.08 | -41.06% |
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 |
|---|---|---|---|---|---|
| 2010 | $18.66 | $84.83 | $2,813.44 | $0.00 | $10.83 |
| 2011 | $17.58 | $50.00 | $877.80 | $2.30 | $48.29 |
| 2012 | $18.51 | $43.60 | $182.91 | $0.00 | $2.25 |
| 2013 | $26.48 | $51.08 | $3.49 | $0.00 | $0.00 |
| 2014 | $33.90 | $56.26 | $3.33 | $0.00 | $28.03 |
| 2015 | $35.40 | $60.93 | $0.00 | $0.00 | $0.00 |
| 2016 | $48.07 | $71.71 | $0.45 | $3.94 | $31.50 |
| 2017 | $65.33 | $81.06 | $4.02 | $0.59 | $34.62 |
| 2018 | $64.61 | $84.62 | $386.30 | $0.00 | $78.01 |
| 2019 | $78.63 | $77.18 | $490.77 | $0.48 | $40.57 |
| 2020 | $101.88 | $81.05 | $0.00 | $0.00 | $0.00 |
| 2021 | $123.80 | $75.54 | $1,265.02 | $0.00 | $0.00 |
| 2022 | $107.76 | $108.32 | $897.93 | $0.00 | $17.84 |
| 2023 | $117.28 | $81.15 | $300.98 | $0.00 | $7.72 |
| 2024 | $123.92 | $97.23 | $0.00 | $0.00 | $61.08 |
AI valuation
Our deep-learning model estimates Colliers International Group Inc.'s (CIGI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $97.23
- Current price
- $103.63
- AI upside
- -6.18%
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
$74.44
-28.17% upside
Graham-Dodd
—
— upside
Graham Formula
$61.08
-41.06% 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 |
| CIGI | Colliers International Gr… | $103.63 | 5.89B | -6% | -28% | — | -41% | 26.10 | 4.67 | 1.28 | 12.96 | 20.59 | -2.87 | 39.86% | 8.07% | 3.35% | 21.81% | 9.98% | 4.09% | 1.55 | 4.54 | 1.06 | 0.81 | 3.04 | 12676.00% | 1123.00% | 22158.00% | 4.22% | 0.22 | 8.79% | 0.24% | 6.20% | 1.43% | 20.60 | 30.72 | 1.66 | 2.00 |
| CBRE | CBRE Group, Inc. | $147.66 | 43.94B | -42% | -61% | -83% | -45% | 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 |
| 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 |
| CWK | Cushman & Wakefield plc | $13.41 | 3.11B | +86% | -60% | -89% | -52% | 35.49 | 1.60 | 0.30 | 12.86 | — | -4.13 | 16.25% | 4.46% | 0.86% | 4.75% | 8.15% | 1.16% | 1.66 | 2.12 | 22.76 | 18.41 | 5.66 | -3214.00% | 891.00% | 7545.00% | 9.36% | 2.73 | 6.74% | 0.00% | 0.00% | 2.31% | 12.19 | 19.08 | 0.54 | 2.13 |
| FRPH | FRP Holdings, Inc. | $23.94 | 457.63M | +94% | -7% | +1% | -88% | 87.04 | 1.33 | 13.46 | 26.90 | 406.18 | 1.33 | 91.77% | 28.02% | 15.28% | 1.54% | 2.00% | 0.90% | 0.42 | 3.72 | 15.45 | 15.32 | 1.37 | 2143.00% | 65.00% | -1209.00% | 5.16% | 2.93 | 6.52% | 0.00% | 0.00% | 0.00% | 50.62 | 20.44 | 14.18 | 2.32 |
| HOUS | Anywhere Real Estate Inc. | $17.64 | 1.98B | -12% | -91% | — | — | -3.05 | 0.25 | 0.07 | 12.70 | -9.95 | -0.37 | 34.68% | 1.12% | -2.25% | -7.83% | 1.37% | -2.21% | 1.95 | 0.42 | 0.42 | 0.27 | 11.22 | 3068.00% | 99.00% | -7739.00% | 6.71% | 0.07 | 0.57% | 0.77% | -2.40% | 18.83% | 51.98 | 127.95 | 0.58 | 0.13 |
| 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 |
| MAYS | J.W. Mays, Inc. | $43.51 | 87.71M | +11% | -60% | -41% | — | -562.24 | 1.45 | 3.41 | 47.46 | — | 1.45 | 22.32% | -0.69% | -0.61% | -0.26% | -0.14% | -0.14% | 0.52 | — | 0.00 | 0.92 | 11.86 | -6620.00% | 406.00% | -11223.00% | 0.17% | 0.41 | 0.16% | 0.00% | 0.00% | 3.17% | -661.63 | 795.57 | 4.54 | 1.84 |
| MLP | Maui Land & Pineapple Com… | $16.45 | 324.77M | +527% | -47% | — | — | -52.37 | 11.67 | 33.47 | -64.86 | -38.09 | 11.67 | 34.40% | -63.59% | -63.91% | -21.78% | -27.62% | -16.00% | 0.10 | -9.24 | 1.35 | 1.30 | 0.61 | 13750.00% | 2450.00% | -2453.00% | -0.39% | 0.03 | -5.64% | 0.00% | 0.00% | 0.00% | -51.79 | -253.72 | 32.93 | 11.83 |
| MMI | Marcus & Millichap, Inc. | $26.41 | 1.03B | +63% | -49% | -42% | — | 58.91 | 1.71 | 1.37 | 53.93 | — | 1.84 | 37.70% | -1.82% | -0.25% | 2.84% | -1.38% | 2.06% | 0.13 | -17.74 | 2.55 | 2.20 | -5.26 | -8469.00% | 849.00% | 32472.00% | 5.70% | 0.55 | 14.80% | 0.00% | 0.00% | 1.40% | -62.50 | 14.58 | 1.13 | 4.59 |
| NMRK | Newmark Group, Inc. | $14.52 | 2.59B | +874% | +55% | -39% | +41% | — | 1.44 | 0.76 | 6.87 | — | 2.90 | 94.57% | 7.01% | 3.78% | 0.00% | 7.07% | 0.00% | 0.38 | 7.20 | 1.05 | 0.51 | 1.07 | 10000.00% | 2186.00% | -49949.00% | 6.80% | 0.09 | 6.74% | 0.00% | — | 54.65% | 12.19 | 16.59 | 0.85 | 1.31 |
| RMAX | RE/MAX Holdings, Inc. | $6.29 | 126.15M | +723% | +11% | +97% | -79% | 9.28 | 0.28 | 0.43 | 0.37 | 114.43 | 0.62 | 57.64% | 15.60% | 2.80% | 3.05% | 5.36% | 2.31% | 0.05 | 1.44 | 1.69 | 1.03 | -1.24 | 811.00% | -523.00% | -3682.00% | 26.88% | 0.29 | 5.77% | 0.40% | 3.70% | 378.68% | 0.63 | 0.85 | 0.10 | 0.78 |
| TCI | Transcontinental Realty I… | $35.21 | 304.19M | +513% | -3% | +183% | -93% | 37.20 | 0.30 | 5.53 | 11.47 | — | 0.30 | 39.54% | -12.90% | 13.10% | 0.80% | -0.50% | 0.63% | 0.22 | -0.76 | 14.24 | 13.16 | 5.63 | -145.00% | -481.00% | -10422.00% | 0.53% | 0.04 | 0.15% | 0.00% | 0.00% | 0.32% | -57.12 | 251.78 | 7.37 | 1.98 |
About Colliers International Group Inc.
Colliers International Group Inc. provides commercial real estate professional and investment management services to corporate and institutional clients in the Americas, Europe, the Middle East, Africa, and the Asia Pacific. It offers sales brokerage services, including real estate sales, debt origination and placement, equity capital raising, market value opinions, acquisition advisory, and transaction management services; and landlord and tenant representation services. The company provides outsourcing and advisory services, such as corporate and workplace solutions; valuation and advisory services; workplace strategy services; loan servicing; property marketing; research services; and engineering design services for property and building, infrastructure, transportation, environmental and telecommunications end-markets. It also offers property management services comprising building operations and maintenance, facilities management, lease administration, property accounting and financial reporting, contract management and, construction management; and project management services, which include bid document review, construction monitoring and delivery management, contract administration and integrated cost control, development management, facility and engineering functionality, milestone and performance monitoring, quality assurance, risk management and strategic project consulting. In addition, the company provides investment management services that consists of asset management advisory and administration, transaction, and incentive services. The company was founded in 1972 and is headquartered in Toronto, Canada.
- CEO
- Jay Stewart Hennick
- Employees
- 23K
- Beta
- 1.46
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($74.44 ÷ $103.63) − 1 = -28.17% (DCF, example).