investorscraft@gmail.com

Intrinsic Value of CBRE Group, Inc. (CBRE)

Previous Close$141.02
Intrinsic Value
Upside potential
Previous Close
$141.02

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 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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (10-K), investor presentations

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