{ "run": { "id": "cmnr12qhw02mbp658jtkuoy1v", "region": "US", "assetId": "cmnr12pdf02lwp6585wazyzj1", "ticker": "CBRE", "snapshotId": "cmnr12qbg02m0p6585pzd5gph", "promptTemplateId": "cmnqt07si0005lm3jzpxuu1ux", "createdAt": "2026-04-09T05:19:57.858Z", "promptTemplate": { "id": "cmnqt07si0005lm3jzpxuu1ux", "name": "Oficial 08.apr.2026", "version": 1 }, "snapshot": { "id": "cmnr12qbg02m0p6585pzd5gph", "assetId": "cmnr12pdf02lwp6585wazyzj1", "asOf": "2026-04-08T20:00:02.000Z", "snapshot": { "asOf": "2026-04-08T20:00:02.000Z", "quote": { "asOf": "2026-04-08T20:00:02.000Z", "open": null, "price": 142.49, "dayLow": 142.43, "volume": 1593599, "dayHigh": 146.09, "currency": "USD", "prevClose": 138.02, "week52Low": 108.45, "week52High": 174.27 }, "fundamentals": { "pe": 41.4407216494845, "beta": 1.09119580756402, "epsTTM": 3.88, "fcfTTM": 1225000000, "growth": { "epsYoy": 0.2278481012658227, "revenueYoy": 0.1337266195096038 }, "sector": "Real Estate", "margins": { "net": 0.02853267570900123, "gross": null, "operating": 0.04323057953144267 }, "website": "https://cbre.com", "industry": "Real estate", "pegRatio": 1.8187872279496, "ebitdaTTM": 1739000000, "forwardPe": 22.1473829201102, "marketCap": 41500000000, "totalCash": 1864000000, "totalDebt": 7515000000, "debtEquity": 0.846474431178193, "quickRatio": 0.8237012987012987, "revenueTTM": 40550000000, "companyName": "CBRE GROUP, INC.", "priceToBook": 4.9803451558477, "currentRatio": 1.094886363636364, "dividendYield": null, "returnOnAssets": 0.0374712569226285, "returnOnEquity": 0.130322144627168, "analystOpinions": null, "businessSummary": "CBRE Group, Inc. (an initialism of Coldwell Banker Richard Ellis) is an American commercial real estate services and investment firm, with corporate headquarters in Dallas, Texas, and global financial headquarters at Lever House in Midtown Manhattan. It is the world's largest commercial real estate services and investment firm based on 2022 revenue.", "enterpriseValue": 53591802470.19, "analystTargetLow": null, "analystTargetHigh": null, "analystTargetMean": null, "fullTimeEmployees": 140000, "sharesOutstanding": 295158554, "enterpriseToEbitda": 30.81759774018976, "analystTargetMedian": null, "enterpriseToRevenue": 1.321622748956597, "operatingCashflowTTM": 1559000000, "analystRecommendationKey": null } }, "createdAt": "2026-04-09T05:19:57.629Z" }, "results": [ { "id": "cmnr12qi002mfp658jd6gn9tv", "runId": "cmnr12qhw02mbp658jtkuoy1v", "modelId": "anthropic", "status": "SUCCESS", "rawOutput": "{\"model\":\"ai-equity-research-v1\",\"as_of\":\"2026-04-08T20:00:02.000Z\",\"ticker\":\"CBRE\",\"currency\":\"USD\",\"current_price\":142.49,\"target_price_6m\":149.0,\"target_price_12m\":155.0,\"recommendation\":\"BUY\",\"confidence\":0.6,\"thesis_bullets\":[\"World's largest CRE services firm with durable competitive moat\",\"Forward PE of ~22x implies strong earnings growth ahead\",\"EPS grew 23% YoY; CRE transaction recovery supports continued momentum\",\"Diversified revenue streams reduce cyclical earnings volatility\",\"Debt manageable at 0.85x D/E but limits financial flexibility\"],\"key_drivers\":[{\"driver\":\"CRE transaction volume recovery\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Interest rate trajectory impacting cap rates\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Margin expansion from higher-value advisory mix\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Global outsourcing trend in property management\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Investment management AUM growth\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Development services cyclical exposure\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Elevated leverage constraining buybacks\",\"impact\":\"LOW\",\"direction\":\"NEG\"},{\"driver\":\"Competitive pressure from JLL and Cushman\",\"impact\":\"LOW\",\"direction\":\"NEG\"}],\"risks\":[\"CRE market downturn from macro slowdown or credit tightening\",\"Interest rates staying higher-for-longer compressing deal activity\",\"Office sector structural decline reducing leasing revenue\",\"Integration risk from acquisitions stretching management bandwidth\",\"Geopolitical disruption affecting cross-border investment flows\"],\"assumptions\":{\"revenue_cagr_3y\":0.08,\"ebit_margin_target\":0.055,\"wacc\":0.095,\"terminal_multiple\":22.0},\"scenarios\":{\"bear\":{\"target_price\":115.0,\"prob\":0.2,\"notes\":\"CRE volumes stall, margins compress under macro stress.\"},\"base\":{\"target_price\":155.0,\"prob\":0.55,\"notes\":\"Steady CRE recovery drives EPS toward ~$7.00, 22x multiple holds.\"},\"bull\":{\"target_price\":180.0,\"prob\":0.25,\"notes\":\"Strong capital markets rebound lifts EPS above $7.50 with multiple expansion.\"}},\"method_notes\":\"Earnings-power valuation using forward EPS estimates (~$7.00 base) × 22x forward PE, cross-checked with EV/EBITDA (target ~25x on growing EBITDA). TTM PE of 41x overstates richness due to pass-through revenue depressing net margins; forward PE of 22x more representative. 12M base target of $155 implies ~8.8% upside, supporting BUY per rubric. Confidence moderate at 0.60 given CRE cycle uncertainty. Not investment advice.\"}", "parsedJson": { "as_of": "2026-04-08T20:00:02.000Z", "model": "ai-equity-research-v1", "risks": [ "CRE market downturn from macro slowdown or credit tightening", "Interest rates staying higher-for-longer compressing deal activity", "Office sector structural decline reducing leasing revenue", "Integration risk from acquisitions stretching management bandwidth", "Geopolitical disruption affecting cross-border investment flows" ], "ticker": "CBRE", "currency": "USD", "scenarios": { "base": { "prob": 0.55, "notes": "Steady CRE recovery drives EPS toward ~$7.00, 22x multiple holds.", "target_price": 155 }, "bear": { "prob": 0.2, "notes": "CRE volumes stall, margins compress under macro stress.", "target_price": 115 }, "bull": { "prob": 0.25, "notes": "Strong capital markets rebound lifts EPS above $7.50 with multiple expansion.", "target_price": 180 } }, "confidence": 0.6, "assumptions": { "wacc": 0.095, "revenue_cagr_3y": 0.08, "terminal_multiple": 22, "ebit_margin_target": 0.055 }, "key_drivers": [ { "driver": "CRE transaction volume recovery", "impact": "HIGH", "direction": "POS" }, { "driver": "Interest rate trajectory impacting cap rates", "impact": "HIGH", "direction": "POS" }, { "driver": "Margin expansion from higher-value advisory mix", "impact": "MED", "direction": "POS" }, { "driver": "Global outsourcing trend in property management", "impact": "MED", "direction": "POS" }, { "driver": "Investment management AUM growth", "impact": "MED", "direction": "POS" }, { "driver": "Development services cyclical exposure", "impact": "MED", "direction": "NEG" }, { "driver": "Elevated leverage constraining buybacks", "impact": "LOW", "direction": "NEG" }, { "driver": "Competitive pressure from JLL and Cushman", "impact": "LOW", "direction": "NEG" } ], "method_notes": "Earnings-power valuation using forward EPS estimates (~$7.00 base) × 22x forward PE, cross-checked with EV/EBITDA (target ~25x on growing EBITDA). TTM PE of 41x overstates richness due to pass-through revenue depressing net margins; forward PE of 22x more representative. 12M base target of $155 implies ~8.8% upside, supporting BUY per rubric. Confidence moderate at 0.60 given CRE cycle uncertainty. Not investment advice.", "current_price": 142.49, "recommendation": "BUY", "thesis_bullets": [ "World's largest CRE services firm with durable competitive moat", "Forward PE of ~22x implies strong earnings growth ahead", "EPS grew 23% YoY; CRE transaction recovery supports continued momentum", "Diversified revenue streams reduce cyclical earnings volatility", "Debt manageable at 0.85x D/E but limits financial flexibility" ], "target_price_6m": 149, "target_price_12m": 155 }, "errorsJson": { "attempts": [], "providerMeta": { "provider": "anthropic", "webSearch": { "enabled": false, "maxToolCalls": 2, "disabledReason": null }, "pauseTurns": 0, "stopReason": "end_turn" }, "sanityIssues": [] }, "latencyMs": 33932, "createdAt": "2026-04-09T05:19:57.858Z", "usage": { "inputTokens": 3576, "outputTokens": 1650, "costUsd": 0.05913 } }, { "id": "cmnr12qi002mip6580xc7ija6", "runId": "cmnr12qhw02mbp658jtkuoy1v", "modelId": "deepseek.reasoner", "status": "SUCCESS", "rawOutput": "{\n \"model\": \"AI Equity Research Model\",\n \"as_of\": \"2026-04-08T20:00:02.000Z\",\n \"ticker\": \"CBRE\",\n \"currency\": \"USD\",\n \"current_price\": 142.49,\n \"target_price_6m\": 150.0,\n \"target_price_12m\": 162.0,\n \"recommendation\": \"BUY\",\n \"confidence\": 0.65,\n \"thesis_bullets\": [\n \"Strong revenue growth in real estate services.\",\n \"Improving operating margins through efficiency gains.\",\n \"Market leadership with global scale advantages.\",\n \"Positive earnings momentum and forward outlook.\",\n \"Valuation reasonable vs forward earnings growth.\"\n ],\n \"key_drivers\": [\n { \"driver\": \"Global economic growth\", \"impact\": \"HIGH\", \"direction\": \"POS\" },\n { \"driver\": \"Interest rate trends\", \"impact\": \"HIGH\", \"direction\": \"NEG\" },\n { \"driver\": \"Commercial property demand\", \"impact\": \"HIGH\", \"direction\": \"POS\" },\n { \"driver\": \"Cost control initiatives\", \"impact\": \"MED\", \"direction\": \"POS\" },\n { \"driver\": \"Technological integration\", \"impact\": \"MED\", \"direction\": \"POS\" },\n { \"driver\": \"Competitive intensity\", \"impact\": \"MED\", \"direction\": \"NEG\" },\n { \"driver\": \"Regulatory environment\", \"impact\": \"LOW\", \"direction\": \"NEG\" }\n ],\n \"risks\": [\n \"Economic recession reducing real estate activity.\",\n \"Rising interest rates impacting borrowing costs.\",\n \"Cyclical downturns in property markets.\"\n ],\n \"assumptions\": {\n \"revenue_cagr_3y\": 0.12,\n \"ebit_margin_target\": 0.05,\n \"wacc\": 0.09,\n \"terminal_multiple\": 22\n },\n \"scenarios\": {\n \"bear\": { \"target_price\": 130.0, \"prob\": 0.2, \"notes\": \"Economic slump and margin pressure.\" },\n \"base\": { \"target_price\": 162.0, \"prob\": 0.6, \"notes\": \"Moderate growth and steady execution.\" },\n \"bull\": { \"target_price\": 180.0, \"prob\": 0.2, \"notes\": \"Robust market recovery and outperformance.\" }\n },\n \"method_notes\": \"Targets based on forward EPS growth and target PE multiple. BUY for ~14% 12M upside with mixed evidence. Not investment advice.\"\n}", "parsedJson": { "as_of": "2026-04-08T20:00:02.000Z", "model": "AI Equity Research Model", "risks": [ "Economic recession reducing real estate activity.", "Rising interest rates impacting borrowing costs.", "Cyclical downturns in property markets." ], "ticker": "CBRE", "currency": "USD", "scenarios": { "base": { "prob": 0.6, "notes": "Moderate growth and steady execution.", "target_price": 162 }, "bear": { "prob": 0.2, "notes": "Economic slump and margin pressure.", "target_price": 130 }, "bull": { "prob": 0.2, "notes": "Robust market recovery and outperformance.", "target_price": 180 } }, "confidence": 0.65, "assumptions": { "wacc": 0.09, "revenue_cagr_3y": 0.12, "terminal_multiple": 22, "ebit_margin_target": 0.05 }, "key_drivers": [ { "driver": "Global economic growth", "impact": "HIGH", "direction": "POS" }, { "driver": "Interest rate trends", "impact": "HIGH", "direction": "NEG" }, { "driver": "Commercial property demand", "impact": "HIGH", "direction": "POS" }, { "driver": "Cost control initiatives", "impact": "MED", "direction": "POS" }, { "driver": "Technological integration", "impact": "MED", "direction": "POS" }, { "driver": "Competitive intensity", "impact": "MED", "direction": "NEG" }, { "driver": "Regulatory environment", "impact": "LOW", "direction": "NEG" } ], "method_notes": "Targets based on forward EPS growth and target PE multiple. BUY for ~14% 12M upside with mixed evidence. Not investment advice.", "current_price": 142.49, "recommendation": "BUY", "thesis_bullets": [ "Strong revenue growth in real estate services.", "Improving operating margins through efficiency gains.", "Market leadership with global scale advantages.", "Positive earnings momentum and forward outlook.", "Valuation reasonable vs forward earnings growth." ], "target_price_6m": 150, "target_price_12m": 162 }, "errorsJson": { "attempts": [], "providerMeta": { "endpoint": "https://api.deepseek.com/v1/chat/completions", "provider": "deepseek", "webSearch": { "enabled": false, "supported": false }, "responseFormat": "json_object" }, "sanityIssues": [] }, "latencyMs": 354, "createdAt": "2026-04-09T05:19:57.858Z", "usage": { "inputTokens": 2090, "outputTokens": 2997, "costUsd": 0.001844 } }, { "id": "cmnr12qi002mgp6586bc7qir6", "runId": "cmnr12qhw02mbp658jtkuoy1v", "modelId": "gemini.3-pro", "status": "SUCCESS", "rawOutput": "{\n \"model\": \"AI Equity Analyst\",\n \"as_of\": \"2026-04-08T20:00:02.000Z\",\n \"ticker\": \"CBRE\",\n \"currency\": \"USD\",\n \"current_price\": 142.49,\n \"target_price_6m\": 143.00,\n \"target_price_12m\": 145.00,\n \"recommendation\": \"HOLD\",\n \"confidence\": 0.65,\n \"thesis_bullets\": [\n \"Resilient Global Workplace Solutions (GWS) segment offsets transaction market volatility.\",\n \"Commercial real estate capital markets remain sluggish due to elevated interest rates.\",\n \"Strong balance sheet allows for opportunistic M&A and share repurchases.\",\n \"Valuation appears full at ~22x forward earnings, pricing in a transaction recovery.\",\n \"Office sector headwinds persist, though industrial and data center demand remains robust.\"\n ],\n \"key_drivers\": [\n {\n \"driver\": \"Interest rate trajectory\",\n \"impact\": \"HIGH\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"GWS outsourcing growth\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"CRE transaction volumes\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Office space utilization trends\",\n \"impact\": \"MED\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Data center and industrial demand\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"M&A and capital deployment\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Property management fee margins\",\n \"impact\": \"LOW\",\n \"direction\": \"POS\"\n }\n ],\n \"risks\": [\n \"Prolonged high interest rates dampening CRE investment sales and leasing.\",\n \"Structural decline in office real estate values impacting appraisal and transaction fees.\",\n \"Macroeconomic slowdown reducing corporate real estate outsourcing budgets.\",\n \"Increased competition in the global workplace solutions market.\"\n ],\n \"assumptions\": {\n \"revenue_cagr_3y\": 0.08,\n \"ebit_margin_target\": 0.06,\n \"wacc\": 0.085,\n \"terminal_multiple\": 18.0\n },\n \"scenarios\": {\n \"bear\": {\n \"target_price\": 110.00,\n \"prob\": 0.25,\n \"notes\": \"Rates stay high, CRE transactions remain depressed, and office defaults rise.\"\n },\n \"base\": {\n \"target_price\": 145.00,\n \"prob\": 0.55,\n \"notes\": \"Gradual transaction recovery in 2027 with steady double-digit GWS growth.\"\n },\n \"bull\": {\n \"target_price\": 175.00,\n \"prob\": 0.20,\n \"notes\": \"Rapid rate cuts spur a strong rebound in capital markets and leasing activity.\"\n }\n },\n \"method_notes\": \"Valuation based on a blended 20x forward P/E and DCF (8.5% WACC, 18x terminal). The ~1.7% upside implies a HOLD recommendation, reflecting a balanced risk/reward profile at current multiples. Not investment advice.\"\n}", "parsedJson": { "as_of": "2026-04-08T20:00:02.000Z", "model": "AI Equity Analyst", "risks": [ "Prolonged high interest rates dampening CRE investment sales and leasing.", "Structural decline in office real estate values impacting appraisal and transaction fees.", "Macroeconomic slowdown reducing corporate real estate outsourcing budgets.", "Increased competition in the global workplace solutions market." ], "ticker": "CBRE", "currency": "USD", "scenarios": { "base": { "prob": 0.55, "notes": "Gradual transaction recovery in 2027 with steady double-digit GWS growth.", "target_price": 145 }, "bear": { "prob": 0.25, "notes": "Rates stay high, CRE transactions remain depressed, and office defaults rise.", "target_price": 110 }, "bull": { "prob": 0.2, "notes": "Rapid rate cuts spur a strong rebound in capital markets and leasing activity.", "target_price": 175 } }, "confidence": 0.65, "assumptions": { "wacc": 0.085, "revenue_cagr_3y": 0.08, "terminal_multiple": 18, "ebit_margin_target": 0.06 }, "key_drivers": [ { "driver": "Interest rate trajectory", "impact": "HIGH", "direction": "NEG" }, { "driver": "GWS outsourcing growth", "impact": "HIGH", "direction": "POS" }, { "driver": "CRE transaction volumes", "impact": "HIGH", "direction": "POS" }, { "driver": "Office space utilization trends", "impact": "MED", "direction": "NEG" }, { "driver": "Data center and industrial demand", "impact": "MED", "direction": "POS" }, { "driver": "M&A and capital deployment", "impact": "MED", "direction": "POS" }, { "driver": "Property management fee margins", "impact": "LOW", "direction": "POS" } ], "method_notes": "Valuation based on a blended 20x forward P/E and DCF (8.5% WACC, 18x terminal). The ~1.7% upside implies a HOLD recommendation, reflecting a balanced risk/reward profile at current multiples. Not investment advice.", "current_price": 142.49, "recommendation": "HOLD", "thesis_bullets": [ "Resilient Global Workplace Solutions (GWS) segment offsets transaction market volatility.", "Commercial real estate capital markets remain sluggish due to elevated interest rates.", "Strong balance sheet allows for opportunistic M&A and share repurchases.", "Valuation appears full at ~22x forward earnings, pricing in a transaction recovery.", "Office sector headwinds persist, though industrial and data center demand remains robust." ], "target_price_6m": 143, "target_price_12m": 145 }, "errorsJson": { "attempts": [], "providerMeta": { "model": "gemini-3-pro-preview", "provider": "gemini", "webSearch": { "used": false, "allowed": false, "enabled": false, "requested": false, "disabledReason": null } }, "sanityIssues": [] }, "latencyMs": 24918, "createdAt": "2026-04-09T05:19:57.858Z", "usage": { "inputTokens": 2433, "outputTokens": 861, "costUsd": 0.015198 } }, { "id": "cmnr12qi002mep65856q1gkfd", "runId": "cmnr12qhw02mbp658jtkuoy1v", "modelId": "openai.gpt-5.4", "status": "SUCCESS", "rawOutput": "{\"model\":\"OpenAI o3\",\"as_of\":\"2026-04-08T20:00:02.000Z\",\"ticker\":\"CBRE\",\"currency\":\"USD\",\"current_price\":142.49,\"target_price_6m\":147.5,\"target_price_12m\":150,\"recommendation\":\"HOLD\",\"confidence\":0.63,\"thesis_bullets\":[\"Outsourcing and facilities management mix makes earnings steadier than pure transaction brokers.\",\"Rate stabilization could revive leasing and investment-sales volumes from depressed levels.\",\"Revenue grew 13.4% and EPS 22.8% year over year in snapshot fundamentals.\",\"Forward P/E near 22x and EV/EBITDA above 30x limit rerating room.\",\"Healthy free cash flow offsets leverage, but office exposure keeps cyclicality elevated.\"],\"key_drivers\":[{\"driver\":\"Managed services growth\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Transaction market recovery\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Leasing volumes\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Margin normalization\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Rate stabilization\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Office exposure\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Multiple compression\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"FCF deployment\",\"impact\":\"MED\",\"direction\":\"POS\"}],\"risks\":[\"Commercial real estate recession deepens.\",\"Office defaults depress occupier and capital-markets fees.\",\"Margin recovery lags wage inflation.\",\"Leverage limits buybacks or acquisitions.\",\"Rate volatility delays transaction rebound.\"],\"assumptions\":{\"revenue_cagr_3y\":0.07,\"ebit_margin_target\":0.055,\"wacc\":0.095,\"terminal_multiple\":18},\"scenarios\":{\"bear\":{\"target_price\":122,\"prob\":0.3,\"notes\":\"Rates stay high and capital-markets recovery slips.\"},\"base\":{\"target_price\":150,\"prob\":0.5,\"notes\":\"Managed services grows and transactions recover gradually.\"},\"bull\":{\"target_price\":170,\"prob\":0.2,\"notes\":\"Sharper CRE rebound lifts volumes and margins faster.\"}},\"method_notes\":\"Blended normalized earnings and EV/EBITDA view using snapshot fundamentals and cycle assumptions; no sell-side price targets used. Snapshot quote fields kept authoritative. HOLD fits ~5% 12M upside, offset by office/transaction cyclicality and rich headline multiples; not investment advice.\"}", "parsedJson": { "as_of": "2026-04-08T20:00:02.000Z", "model": "OpenAI o3", "risks": [ "Commercial real estate recession deepens.", "Office defaults depress occupier and capital-markets fees.", "Margin recovery lags wage inflation.", "Leverage limits buybacks or acquisitions.", "Rate volatility delays transaction rebound." ], "ticker": "CBRE", "currency": "USD", "scenarios": { "base": { "prob": 0.5, "notes": "Managed services grows and transactions recover gradually.", "target_price": 150 }, "bear": { "prob": 0.3, "notes": "Rates stay high and capital-markets recovery slips.", "target_price": 122 }, "bull": { "prob": 0.2, "notes": "Sharper CRE rebound lifts volumes and margins faster.", "target_price": 170 } }, "confidence": 0.63, "assumptions": { "wacc": 0.095, "revenue_cagr_3y": 0.07, "terminal_multiple": 18, "ebit_margin_target": 0.055 }, "key_drivers": [ { "driver": "Managed services growth", "impact": "HIGH", "direction": "POS" }, { "driver": "Transaction market recovery", "impact": "HIGH", "direction": "POS" }, { "driver": "Leasing volumes", "impact": "MED", "direction": "POS" }, { "driver": "Margin normalization", "impact": "HIGH", "direction": "POS" }, { "driver": "Rate stabilization", "impact": "HIGH", "direction": "POS" }, { "driver": "Office exposure", "impact": "HIGH", "direction": "NEG" }, { "driver": "Multiple compression", "impact": "MED", "direction": "NEG" }, { "driver": "FCF deployment", "impact": "MED", "direction": "POS" } ], "method_notes": "Blended normalized earnings and EV/EBITDA view using snapshot fundamentals and cycle assumptions; no sell-side price targets used. Snapshot quote fields kept authoritative. HOLD fits ~5% 12M upside, offset by office/transaction cyclicality and rich headline multiples; not investment advice.", "current_price": 142.49, "recommendation": "HOLD", "thesis_bullets": [ "Outsourcing and facilities management mix makes earnings steadier than pure transaction brokers.", "Rate stabilization could revive leasing and investment-sales volumes from depressed levels.", "Revenue grew 13.4% and EPS 22.8% year over year in snapshot fundamentals.", "Forward P/E near 22x and EV/EBITDA above 30x limit rerating room.", "Healthy free cash flow offsets leverage, but office exposure keeps cyclicality elevated." ], "target_price_6m": 147.5, "target_price_12m": 150 }, "errorsJson": { "attempts": [], "providerMeta": { "provider": "openai", "webSearch": { "used": false, "enabled": false, "sources": [], "maxToolCalls": 2 }, "responseId": "resp_0370744d9c516c1f0069d756ec7ad48194a223a3981d8bd905", "reasoningEffort": "medium", "structuredOutputs": { "used": true, "requested": true, "disabledReason": null } }, "sanityIssues": [] }, "latencyMs": 49565, "createdAt": "2026-04-09T05:19:57.858Z", "usage": { "inputTokens": 2359, "outputTokens": 2487, "costUsd": 0.038946 } }, { "id": "cmnr12qi002mhp658m6av4wbp", "runId": "cmnr12qhw02mbp658jtkuoy1v", "modelId": "xai.grok-4.20-reasoning", "status": "SUCCESS", "rawOutput": "{\n \"model\": \"Integrated DCF-Multiples\",\n \"as_of\": \"2026-04-08T20:00:02.000Z\",\n \"ticker\": \"CBRE\",\n \"currency\": \"USD\",\n \"current_price\": 142.49,\n \"target_price_6m\": 155,\n \"target_price_12m\": 170,\n \"recommendation\": \"BUY\",\n \"confidence\": 0.62,\n \"thesis_bullets\": [\n \"Global CRE leader with data center tailwinds\",\n \"13%+ revenue growth from industrial leasing\",\n \"Office vacancies limit near-term momentum\",\n \"Forward P/E 22x prices in moderate recovery\",\n \"Strong FCF supports acquisitions and expansion\"\n ],\n \"key_drivers\": [\n {\n \"driver\": \"AI data center demand\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Industrial leasing volume\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Office market recovery\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Interest rate trajectory\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Global economic growth\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Cyclical brokerage fees\",\n \"impact\": \"MED\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Competition intensity\",\n \"impact\": \"LOW\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Acquisition execution\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n }\n ],\n \"risks\": [\n \"Prolonged office vacancies\",\n \"Economic slowdown reducing transactions\",\n \"Higher interest rates pressuring CRE\",\n \"Geopolitical trade disruptions\"\n ],\n \"assumptions\": {\n \"revenue_cagr_3y\": 0.1,\n \"ebit_margin_target\": 0.055,\n \"wacc\": 0.085,\n \"terminal_multiple\": 22\n },\n \"scenarios\": {\n \"bear\": {\n \"target_price\": 125,\n \"prob\": 0.25,\n \"notes\": \"Recession and sustained office weakness.\"\n },\n \"base\": {\n \"target_price\": 170,\n \"prob\": 0.5,\n \"notes\": \"Data center growth drives steady recovery.\"\n },\n \"bull\": {\n \"target_price\": 210,\n \"prob\": 0.25,\n \"notes\": \"Accelerated AI spend boosts all segments.\"\n }\n },\n \"method_notes\": \"DCF using 10% 3Y revenue CAGR, 5.5% EBIT margin target, 8.5% WACC and 22x terminal EV/EBITDA. BUY reflects data-center upside vs cyclical risks. Not investment advice.\"\n}", "parsedJson": { "as_of": "2026-04-08T20:00:02.000Z", "model": "Integrated DCF-Multiples", "risks": [ "Prolonged office vacancies", "Economic slowdown reducing transactions", "Higher interest rates pressuring CRE", "Geopolitical trade disruptions" ], "ticker": "CBRE", "currency": "USD", "scenarios": { "base": { "prob": 0.5, "notes": "Data center growth drives steady recovery.", "target_price": 170 }, "bear": { "prob": 0.25, "notes": "Recession and sustained office weakness.", "target_price": 125 }, "bull": { "prob": 0.25, "notes": "Accelerated AI spend boosts all segments.", "target_price": 210 } }, "confidence": 0.62, "assumptions": { "wacc": 0.085, "revenue_cagr_3y": 0.1, "terminal_multiple": 22, "ebit_margin_target": 0.055 }, "key_drivers": [ { "driver": "AI data center demand", "impact": "HIGH", "direction": "POS" }, { "driver": "Industrial leasing volume", "impact": "HIGH", "direction": "POS" }, { "driver": "Office market recovery", "impact": "HIGH", "direction": "POS" }, { "driver": "Interest rate trajectory", "impact": "MED", "direction": "POS" }, { "driver": "Global economic growth", "impact": "MED", "direction": "POS" }, { "driver": "Cyclical brokerage fees", "impact": "MED", "direction": "NEG" }, { "driver": "Competition intensity", "impact": "LOW", "direction": "NEG" }, { "driver": "Acquisition execution", "impact": "MED", "direction": "POS" } ], "method_notes": "DCF using 10% 3Y revenue CAGR, 5.5% EBIT margin target, 8.5% WACC and 22x terminal EV/EBITDA. BUY reflects data-center upside vs cyclical risks. Not investment advice.", "current_price": 142.49, "recommendation": "BUY", "thesis_bullets": [ "Global CRE leader with data center tailwinds", "13%+ revenue growth from industrial leasing", "Office vacancies limit near-term momentum", "Forward P/E 22x prices in moderate recovery", "Strong FCF supports acquisitions and expansion" ], "target_price_6m": 155, "target_price_12m": 170 }, "errorsJson": { "attempts": [], "providerMeta": { "provider": "xai", "webSearch": { "used": false, "enabled": false, "sources": [], "maxToolCalls": 2 }, "responseId": "3693d521-2b44-9b84-810b-350bce010c8b", "usedFallbackChatCompletions": false }, "sanityIssues": [] }, "latencyMs": 17040, "createdAt": "2026-04-09T05:19:57.858Z", "usage": { "inputTokens": 2701, "outputTokens": 2876, "costUsd": 0.051243 } } ] } }