The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$35.73Fair value$75.16Bull$110.07
FairClose
52-week traded range
52W low $124.6452W high $171.61
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
CBRE Group closed at $140.51, 86.9% above the consensus fair value of $75.16 drawn from 8 valuation models.
Financial DNA score 34/100 — Weak. P/E of 36.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$78.80
-43.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$49.74
-64.6%
√(22.5 × EPS × BVPS)
EPS=3.85, BVPS=28.56 · outside Graham range (P/E 36.5, P/B 4.9) — asset-light, treat as a rough floor
P/E Fair Value
$77.00
-45.2%
EPS × 20x (sector P/E)
EPS=3.85, Sector P/E=20x
Peter Lynch (PEG)
$35.73
-74.6%
EPS × Growth% (PEG = 1 is fair)
EPS=3.85, g=9.3%
EV/EBITDA
$110.07
-21.7%
(EBITDA × 14.6x − Net Debt) ÷ Shares
EBITDA=2.48B
Book Value (P/B)
$55.55
-60.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=28.56, ROE=13.8%, g=6%, r=10%
Reverse DCF
$140.51
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.3% | Historical: 9.3%
Margin of Safety
$51.39
-63.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=68.51, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.