CBRE CBRE Group, Inc.
Real Estate
Price
$130.66
Intrinsic value
$9.98
Buy price
$7.98
Discount
-1209.1%
Live signals
Daily bars as of Oct 8, 2026Nothing firing right now - no PAM pattern in the last 5 daily bars, and no DR1 support reclaim in the last 5 weekly bars. Technical confluence is DOWNTREND (0/3) - see the chart below.
DCF walkthrough
Near-term growth (g1)9.57%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $1,361,000,000.00
- Total debt
- $10,805,999,616.00
- Cash & STI
- $1,488,999,936.00
- Shares out.
- 293,859,609
Overvalued
Intrinsic value$9.98
Buy price (with MOS)$7.99
Current price$130.66
Discount to intrinsic value-1208.8%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 13.6%
- Current ROE
- 13.0%
- Minimum ROE
- 11.5%
Debt quality
LEVERAGED- Debt / Equity
- 1.22x
Moat proxy
WEAK_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.05x
Technical chart
Confluence: DOWNTREND (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim (see Live signals above for when it fired).
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- revenueCAGR
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 86.5%
- Public economic interest
- 92.2%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.