ランキングに戻る

CBRE Group Inc (CBRE)

適正価値
Real EstateReal Estate ServicesUnited States

ファンダメンタル

59

株価

$129.23

時価総額

$37.75B

パート1 · 企業の価値

概要

CBRE Group is the world's largest commercial real estate services and investment firm by revenue, operating in more than 100 countries. It does not primarily own buildings: it works for the people who own and occupy them. On one side it advises investors and corporate occupiers on leasing space, buying and selling property, arranging mortgages and valuing assets; on the other it runs buildings day to day for large corporate clients under multi-year outsourcing contracts, manages construction and capital projects through its Turner & Townsend business, and invests third-party capital in real estate through CBRE Investment Management and developer Trammell Crow Company. Its 2025 client base included nearly 90% of the Fortune 100 and many of the world's largest institutional real estate investors. Fiscal 2025 revenue was about $40.6 billion, up roughly 13% year over year.

収益の仕組み

CBRE earns money in two very different ways. Transactional work — leasing, property sales, mortgage origination, valuation — pays commissions and fees only when a deal closes, so it is lumpy and tied to market activity. Contractual work — facilities and property management, project management, loan servicing, investment management — pays recurring fees under multi-year contracts, often on a cost-reimbursement basis where CBRE bills the client for the staff and vendors it deploys plus a management fee. That reimbursement mechanism inflates reported gross revenue relative to the margin CBRE actually keeps, which is why the company also reports a 'net revenue' figure. Real Estate Investments adds asset-management fees on roughly $155.5 billion of assets under management, plus development fees and, occasionally, carried interest and gains on co-invested capital.

セグメント別売上高

Building Operations & Experience57.3%

Runs buildings for their owners and occupiers: enterprise and local facilities management, property management, digital and power infrastructure services, and flexible workplace solutions. Sold mainly to large corporations and property owners under multi-year outsourcing contracts, much of it billed as reimbursed cost plus a fee.

Advisory Services21.8%

The brokerage and advisory business: leasing space on behalf of landlords and tenants, property sales, mortgage origination and loan servicing, and valuations. Paid mostly in commissions when a transaction completes, for both investors and corporate occupiers.

Project Management18.9%

Program management, project management and cost consultancy, delivered largely through Turner & Townsend, of which CBRE held about 70% as of January 2025. Clients are organisations building or refurbishing real assets — offices, data centres, factories, infrastructure — and pay fees for service or under turnkey project agreements.

Real Estate Investments2.2%

CBRE Investment Management, which invests third-party capital in real estate and reported about $155.5 billion of assets under management, together with developer Trammell Crow Company. Earns management and development fees from institutional investors, plus occasional performance fees and gains on its own co-invested capital.

競争優位性(moat)

規模の経済 · 狭い

CBRE itself attributes its competitive advantage to scale and to the ability to offer integrated services to investors and occupiers across more than 100 countries — a combination few rivals can match for a multinational client that wants one provider for leasing, facilities and projects worldwide. Multi-year outsourcing and management contracts create real switching friction once CBRE is embedded in a client's buildings. But the moat is narrow, not wide: brokerage is a people business where producers and whole teams can leave, the company describes itself as operating against numerous local, regional and global competitors, and it names pressure on pricing and disruptive new business models among its own risks.

需要を左右する要因

景気循環型

Demand splits in two, and the split is the whole story. The transactional half — leasing and property sales commissions, mortgage origination — swings hard with interest rates, credit availability and corporate confidence: when financing gets expensive, deals simply stop, and the fee stops with them. Fiscal 2025 shows the upswing, with property sales revenue up 19% and leasing revenue up 14% in the fourth quarter. The contractual half — facilities management, property management, loan servicing, investment management fees — keeps billing through a downturn because buildings still need running, which cushions but does not eliminate the cycle. On balance the group remains cyclical, and CBRE has been deliberately growing the resilient half to blunt that.

主なリスク

  • Economic slowdowns and interest rates — The company cites disruptions in economic, political and regulatory conditions, public health events, inflationary pressure and significant rises in interest rates, along with volatility in securities, capital and credit markets, as factors that can depress commercial real estate activity and its results.
  • Losing large clients or their contracts — CBRE flags the risk that clients restrain project spending and cut outsourced staffing, that it fails to retain major clients and renew the related contracts, and that companies more broadly reduce their reliance on outsourcing for real estate needs.
  • Competition and pricing pressure — The filing points to the ability to compete globally and in specific geographies and segments material to its operations, the emergence of disruptive business models and technologies, and trends in pricing and in the assumption of risk in commercial real estate services.
  • Dependence on key people — The company lists its ability to retain, attract and incentivise key personnel, together with the organisational challenges that come with its own size, among the risks to its results.
  • Acquisitions and integration — Growth depends in part on identifying, acquiring and integrating accretive businesses; the filing cites integration difficulties, the costs and potential capital requirements of acquisitions, and the risk of not achieving anticipated benefits. CBRE bought Industrious in January 2025 and Pearce Services in November 2025.
  • Debt and credit rating — CBRE notes its leverage under debt instruments that place limited restrictions on incurring additional debt, and the higher borrowing costs that would follow a downgrade of its credit ratings.
  • Cybersecurity — The company discloses the risk of cyber threats to its information technology networks, including misappropriation of assets or sensitive information, data corruption and disruption of operations.
  • International exposure — Operating in more than 100 countries brings currency fluctuations and transfer pricing changes, changes in currency restrictions, trade sanctions and import/export rules, and political instability, with Asia, Africa, Russia, Eastern Europe and the Middle East named specifically.
  • Co-investments and investment programmes — Poor performance of the real estate investments CBRE manages can reduce clients' willingness to commit capital; the company also flags fluctuations in net earnings from its investment programmes and the performance of equity stakes in businesses it does not control.

顧客集中度

The filing does not disclose what share of revenue its largest customers represent, and does not name a customer above any reporting threshold. What it does say is that the client base is very broad — nearly 90% of the Fortune 100 in 2025, plus many of the world's largest institutional real estate investors — spread across more than 100 countries. The concentration that matters here is therefore not a single account but the outsourcing contracts themselves: CBRE lists the loss of major clients and the failure to renew their contracts among its own risks.

強気材料

Buyers argue that CBRE is the scale player in a fragmented industry and that its mix has changed shape: the resilient, contract-based businesses — building operations, project management, loan servicing, investment management — now make up the large majority of revenue, so the company depends less on the commission cycle than it once did. They point to fiscal 2025 as evidence that the transactional side recovers forcefully when rates ease, with total revenue up about 13% and fourth-quarter leasing and sales revenue at records, and they note that a client roster covering nearly 90% of the Fortune 100 is hard for a smaller rival to replicate. They also see acquisitions such as Industrious and Pearce, and the Turner & Townsend combination, as extending the platform into faster-growing niches like flexible workplace and digital and power infrastructure.

弱気材料

Sellers fear that the business is more cyclical and thinner-margined than the revenue line suggests. A large part of reported revenue is cost simply passed through to clients — staff and vendors CBRE bills back — so the top line flatters the economics, while the genuinely profitable half, brokerage commissions, disappears when financing dries up. They worry that the outsourcing contracts underpinning the stable segments can be cut or not renewed if clients restrain project spending, a risk CBRE itself discloses, and that brokerage is a people business where teams and their client relationships can walk out the door. They also point to a growth strategy leaning on acquisitions, with the integration risk and capital requirements that carries, to leverage under debt instruments that place limited restrictions on additional borrowing, and to exposure to political and currency instability across more than 100 countries.

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

Direct competitors

Who this company fights with for the same customers

Compare

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

P/E: 14.6Score: 78Market cap: $14.45B

JLL is the other globally diversified commercial real estate services firm bidding for the same corporate occupier and institutional investor mandates across leasing, capital markets, property and facilities management and valuation.

Colliers competes for the same brokerage, outsourcing and investment management fees, targeting in particular mid-market corporate and investor clients in North America and Europe.

P/E: 15.1Score: 57Market cap: —

Newmark competes head-on in U.S. capital markets — investment sales, debt placement and agency lending — and in office leasing for the same institutional owners CBRE serves.

Cushman & Wakefield plcCWK

Cushman & Wakefield offers the same full-service brokerage, property management and workplace outsourcing package to the same multinational tenants and landlords in the Americas, EMEA and Asia Pacific.

Savills plcNot tracked

Savills is the main rival for advisory, leasing and investment sales mandates in the United Kingdom, continental Europe and Asia Pacific, where CBRE earns a large share of its non-U.S. revenue.

貸借対照表と流動性

売上高

$43.06B

直近12か月(2026/6/30まで)

純利益

$1.30B

直近12か月(2026/6/30まで)

フリーキャッシュフロー

$1.19B

自己資本合計

$8.88B

負債合計

$21.25B

流動比率

1.14

利払い倍率

-

負債/EBITDA

4.36

一株当たり利益(EPS)

売上高と純利益

フリーキャッシュフロー

収益内訳

財務推移表

利益率の推移

負債の推移

負債の重さ

成長率グリッド

成長率 — 売上高

適正価値の推定

一般的なケース適正価値

適正価値

$128.15

現在株価

$129.23

安全マージン

-0.8%

適正価値レンジ

$83.30 - $173.00

使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。

推定方法

アナリストの目標株価:$182.92
ディスカウンテッド・キャッシュフロー(DCF):$139.80
利益倍率(P/E):$72.71
グレアムの成長公式:$121.67
収益力価値(EPV):$46.90
正当化されたP/B:$43.03
配当割引モデル(ゴードン):算出に必要なデータが不足しています
P/FFO(運用から生まれる資金):$104.21
中間サイクル利益:$116.31
売上高倍率:$143.42
アナリスト・コンセンサス:強い買い (18B / 2H / 0S)
直近の決算サプライズ:+2.64%

バリュエーション指標

P/E レシオ

29.53

ROE

13.0%

P/B レシオ

4.43

P/FCF

39.66

粗利益率

17.4%

ROIC

8.2%

収益性レーダー

価値創造(経済的モート)

ROIC

8.2%

WACC

8.8%

ROIC − WACC

-0.7 pp

ROICはおおむね資本コストと同水準です。企業はかろうじて資本コストを賄えている状態です。

ファンダメンタル分析基準

合格(16)

  • EPS shows upward trend
  • Price CAGR 16.13%
  • ROIC 8.2%
  • Debt/Equity ratio
  • Positive Free Cash Flow
  • Current Ratio
  • Debt/EBITDA
  • Return on Tangible Assets
  • ROE 15.2%
  • Revenue Growth 5Y 11.2%
  • Analyst Consensus 90% Buy
  • Earnings Surprise avg 12.6%
  • Earnings Quality (OCF/NI) 1.05
  • Share Dilution -2.5%
  • Net Margin Trend 3.0% vs 2.9%
  • Piotroski F-Score 5/9

不合格(9)

  • Gross Margin 17.4%
  • P/FCF 39.66
  • P/B Ratio 4.43
  • Operating Margin 4.6%
  • CapEx intensity
  • Low reliance on intangibles
  • Price below Graham Number
  • DCF valuation (Overvalued)
  • PEG Ratio 2.51

データなし(2)

  • Dividend Payout NaN%
  • Interest Coverage

Piotroski F-スコア

5/9

まちまちのシグナル:一部の領域に注意が必要

score
criteria

利益の質

1.05

高品質:利益はキャッシュに裏付けられている

株式希薄化

-2.5%

株式を買い戻している。株主に友好的

機関投資家の保有

ガバナンス

経営陣

氏名役職年齢
Mr. Robert E. SulenticCEO & Chairman of Board69
Ms. Emma E. GiamartinoCFO & Chief Investment Officer41
Mr. Vikramaditya KohliCOO & CEO of Advisory Services45
Mr. Chad J. DoellingerChief Legal and Administrative Officer & Corporate Secretary48
Mr. Jamie J. HodariCEO of Building Operations & Experience and Chief Commercial Officer43
Mr. Vincent ClancyChair and CEO of Turner and Townsend & Director60
Mr. Daniel G. Queenan J.D.Executive Group President52
Mr. Anuj KadyanChief Technology & Transformation Officer-
Ms. Chandni LuthraExecutive Vice President of Investor Relations and Financial Planning & Analysis-
Mr. Steven IacoSenior Managing Director of Corporate Communications & Investor Relations-

監査リスク

1

取締役会リスク

6

報酬リスク

2

株主権利リスク

2

パート2 · 株価と買い時

この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。

書類

  • 年次報告書(10-K)

    事業内容、財務実績、リスクをまとめた年次の概要。

    提出日: 2026-02-12

    書類を見る
  • 四半期報告書(10-Q)

    直近3か月間の業績に関する最新情報。

    提出日: 2026-07-29

    書類を見る
  • 臨時報告書(8-K)

    経営陣の交代や重要な発表など、大きな出来事に関するお知らせ。

    提出日: 2026-07-29

    書類を見る

via SEC EDGAR

業績推移

via SEC EDGAR

Latest News

Recent headlines for CBRE, sourced from Markets Gazette.

  • 5/20/2026POSITIVE
    How the multibillion dollar AI data center boom has transformed CBRE, the world’s largest commercial real estate company

    The burgeoning AI data center construction boom is significantly benefiting CBRE Group, Inc., the world's largest commercial real estate services firm. The company is emerging as a pivotal player in this infrastructure expansion, which is transforming markets from power grids to rural land. This trend suggests a robust demand for CBRE's services in facilitating the development and leasing of these critical facilities, positioning the company for sustained growth as AI adoption accelerates globally. Investors may see this as a strong indicator of future revenue streams and market dominance.

  • 4/14/2026POSITIVE
    Citigroup, Morgan Stanley, CBRE Group And More On CNBC's 'Final Trades'

    CNBC's 'Final Trades' segment featured expert recommendations for several prominent companies, with CBRE Group Inc. highlighted for predicted stock price appreciation. The positive outlook suggests potential upside for investors in the commercial real estate services sector. Additionally, Morgan Stanley received a similar bullish forecast, indicating investor confidence in the financial services giant. The State Street SPDR S&P Biotech ETF and Citigroup were also recommended, pointing to a broader market optimism across different sectors.

via Markets Gazette