investorscraft@gmail.com

Intrinsic ValueCBRE Group, Inc. (0HQP.L)

Previous Close£169.28
Intrinsic Value
Upside potential
Previous Close
£169.28

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CBRE Group, Inc. is a global leader in commercial real estate services and investment, operating across three core segments: Advisory Services, Global Workplace Solutions, and Real Estate Investments. The company provides a comprehensive suite of services, including leasing, property sales, valuation, facilities management, and investment management, catering to institutional investors, property owners, and occupiers. With a history dating back to 1906, CBRE has established itself as a trusted advisor in the real estate sector, leveraging its extensive network and deep industry expertise to deliver tailored solutions. The firm’s diversified revenue streams and global footprint position it as a dominant player in a cyclical industry, where its scale and integrated service offerings provide a competitive edge. CBRE’s ability to adapt to market trends, such as the growing demand for flexible workspace solutions under its CBRE Hana brand, further strengthens its market positioning. The company’s strong brand recognition and client relationships underscore its resilience in navigating economic cycles.

Revenue Profitability And Efficiency

CBRE reported revenue of $35.77 billion for the fiscal year ending December 31, 2024, with net income of $968 million, reflecting a diluted EPS of $3.14. The company generated $1.71 billion in operating cash flow, demonstrating robust cash generation capabilities. Capital expenditures totaled $307 million, indicating disciplined investment in growth initiatives. These metrics highlight CBRE’s ability to maintain profitability while managing operational efficiency in a competitive market.

Earnings Power And Capital Efficiency

CBRE’s earnings power is underpinned by its diversified service offerings and global scale, which drive recurring revenue streams. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its capital expenditures. This balance supports ongoing investments in technology and service enhancements, ensuring long-term competitiveness. The absence of dividends allows CBRE to reinvest earnings into strategic growth opportunities.

Balance Sheet And Financial Health

CBRE maintains a solid balance sheet with $1.11 billion in cash and equivalents and total debt of $5.69 billion. The company’s financial health is supported by its strong cash flow generation, which provides flexibility to manage debt obligations and fund growth initiatives. The balance sheet reflects a prudent approach to leverage, ensuring stability amid market volatility.

Growth Trends And Dividend Policy

CBRE’s growth is driven by its ability to capitalize on global real estate trends, including the demand for flexible workspace solutions and sustainable property management. The company does not currently pay dividends, opting instead to reinvest profits into expansion and innovation. This strategy aligns with its focus on long-term value creation and market leadership.

Valuation And Market Expectations

With a market capitalization of approximately $35.8 billion and a beta of 1.303, CBRE is viewed as a moderately volatile investment relative to the broader market. The company’s valuation reflects its leadership position in the real estate services sector and its potential to benefit from economic recovery and urbanization trends. Investor expectations are likely tied to CBRE’s ability to sustain growth and margin expansion.

Strategic Advantages And Outlook

CBRE’s strategic advantages include its global scale, diversified service portfolio, and strong client relationships. The company is well-positioned to leverage trends such as digital transformation and sustainability in real estate. The outlook remains positive, supported by its adaptive business model and focus on innovation, though macroeconomic factors such as interest rate fluctuations could pose challenges.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount