Previous Close | $134.53 |
Intrinsic Value | $69.82 |
Upside potential | -48% |
Data is not available at this time.
Colliers International Group Inc. operates as a diversified professional services and investment management company, primarily focused on commercial real estate. The firm provides advisory, brokerage, and property management services across office, industrial, retail, and multifamily sectors, catering to institutional and corporate clients globally. Its revenue model is fee-based, driven by transaction commissions, recurring service contracts, and asset management fees, positioning it as a key intermediary in the real estate value chain. Colliers differentiates itself through its integrated service platform, combining local market expertise with global reach, which allows it to compete effectively against larger rivals like CBRE and JLL. The company has strategically expanded into high-growth segments such as project management and valuation services, enhancing its resilience to cyclical downturns. Its market position is further strengthened by a focus on mid-market transactions and technology-driven solutions, which appeal to a broad client base seeking tailored, data-informed real estate strategies.
Colliers reported FY 2024 revenue of $4.82 billion, with net income of $161.7 million, reflecting a net margin of approximately 3.4%. The diluted EPS of $3.22 indicates modest profitability, while operating cash flow of $326 million underscores reasonable operational efficiency. Capital expenditures of $62 million suggest disciplined reinvestment, though the ratio of capex to revenue (1.3%) highlights a capital-light model.
The company's earnings power is supported by its diversified service lines and global footprint, though net income margins remain constrained by competitive pressures in brokerage. Operating cash flow coverage of net income at 2x demonstrates solid cash conversion, while the absence of significant asset-heavy operations enhances capital efficiency. The diluted EPS growth trajectory will depend on higher-margin advisory work scaling effectively.
Colliers maintains $176.3 million in cash against $2.06 billion in total debt, indicating a leveraged but manageable position. The debt-to-equity ratio warrants monitoring, though the firm's asset-light model and recurring revenue streams provide stability. Liquidity appears adequate, with operating cash flow sufficiently covering interest obligations and modest dividend payouts.
Organic growth is likely tied to commercial real estate transaction volumes, which face cyclical headwinds. The $0.29 annual dividend per share (9% payout ratio) signals a conservative distribution policy, prioritizing reinvestment. Strategic acquisitions in project management and technology could drive future revenue diversification, but near-term growth may hinge on macroeconomic recovery in key markets like North America and Europe.
At a P/E of approximately 20x (based on trailing EPS), the market prices Colliers as a growth-oriented player in professional services. Valuation multiples reflect expectations for margin expansion through higher-value services, though cyclical risks in real estate may temper upside. Investors likely await clearer signs of operational leverage from recent investments.
Colliers' hybrid model—combining local expertise with global capabilities—provides a defensible niche against pure-play brokers. Its focus on mid-market clients and technology adoption (e.g., analytics platforms) could drive market share gains. Near-term challenges include interest rate sensitivity, but long-term prospects remain solid given urbanization trends and demand for integrated real estate solutions.
Company 10-K, investor filings
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |