Previous Close | $141.02 |
Intrinsic Value | $6.70 |
Upside potential | -95% |
Data is not available at this time.
CBRE Group, Inc. is a global leader in commercial real estate services and investment, operating across advisory, property management, and transaction services. The company generates revenue through fee-based models, including leasing, sales, and consulting, while also managing a substantial portfolio of real estate assets. CBRE serves a diverse clientele, from institutional investors to corporate occupiers, leveraging its scale and integrated platform to deliver end-to-end solutions. Its market position is reinforced by a strong brand, global footprint, and deep industry expertise, making it a preferred partner in complex real estate transactions. The firm operates in a cyclical industry but maintains resilience through diversified service lines and geographic presence. Competitive advantages include proprietary technology, data analytics, and a vast network of professionals, which enhance its ability to identify trends and optimize client outcomes. CBRE’s dominance in the commercial real estate sector is further solidified by strategic acquisitions and partnerships that expand its service capabilities and market reach.
CBRE reported revenue of $35.8 billion for FY 2024, with net income of $968 million, reflecting a net margin of approximately 2.7%. Diluted EPS stood at $3.14, supported by disciplined cost management and operational efficiency. Operating cash flow was robust at $1.7 billion, though capital expenditures of $307 million indicate ongoing investments in technology and infrastructure to sustain growth.
The company’s earnings power is driven by its diversified service offerings and recurring revenue streams, particularly in property management and advisory. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to net income, though leverage metrics should be monitored given total debt of $5.7 billion against cash reserves of $1.1 billion.
CBRE’s balance sheet shows a solid liquidity position with $1.1 billion in cash and equivalents, but total debt of $5.7 billion suggests moderate leverage. The absence of a dividend policy allows for reinvestment in growth initiatives, while the company’s strong cash flow generation supports debt servicing and strategic flexibility.
Growth is likely fueled by global real estate demand, expansion into high-growth markets, and technology-driven service enhancements. CBRE does not currently pay dividends, prioritizing capital allocation toward organic growth and strategic acquisitions. This aligns with its focus on scaling operations and maintaining competitive advantages in a dynamic industry.
Market expectations for CBRE reflect confidence in its leadership position and cyclical recovery potential in commercial real estate. Valuation metrics should account for its fee-based revenue model, scalability, and exposure to global property markets, though macroeconomic headwinds may temper near-term performance.
CBRE’s strategic advantages include its global scale, integrated service platform, and data-driven insights, which position it to capitalize on long-term real estate trends. The outlook remains positive, supported by urbanization, workplace evolution, and institutional demand for real estate services, though sensitivity to economic cycles warrants cautious optimism.
Company filings (10-K), investor presentations
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 |