CBRE Group, Inc.

AI-generated fair value estimate for this company.

Method: 10-year two-stage unlevered FCF DCF: $1.1B normalized FCF base (between FY2025 $1.19B and depressed TTM $0.94B); 12% annual growth years 1-5 (CRE-cycle recovery, raised FY2026 guidance, AI-datacenter leasing tailwind); 6% years 6-10; 8.5% discount rate; 3.5% terminal growth; $9.3B net debt; 289.58M diluted shares.

Reasoning: CBRE is the world's largest CRE services firm with a more resilient, now-majority recurring Global Workplace Solutions segment alongside a cyclical brokerage business; the growth assumptions lean on the company's own raised guidance and strong consensus (Strong Buy, no Sell ratings) while still discounting for brokerage-cycle sensitivity.