Company Valuation: CoStar Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 31,212 31,429 35,687 29,349 28,498 12,139 - -
Change - 0.7% 13.55% -17.76% -2.9% -57.41% - -
Enterprise Value (EV) 1 28,373 27,486 31,461 25,660 27,858 12,936 12,546 12,235
Change - -3.12% 14.46% -18.44% 8.57% -53.57% -3.01% -2.48%
P/E 107x 83.1x 95x 211x 3,362x 52.1x 32.6x 22.5x
PBR 5.43x 4.55x 4.83x 3.87x 3.43x 1.52x 1.49x 1.44x
PEG - 3.2x -88.35x -3.3x -35.7x 0x 0.5x 0.5x
Capitalization / Revenue 16.1x 14.4x 14.5x 10.7x 8.78x 3.23x 2.91x 2.66x
EV / Revenue 14.6x 12.6x 12.8x 9.38x 8.58x 3.44x 3.01x 2.68x
EV / EBITDA 43.8x 40.9x 64x 107x 63x 15.6x 11.9x 9.75x
EV / EBIT 65.6x 61x 111x 5,460x -387x 42.8x 24.6x 17.2x
EV / FCF 70.1x 65.4x 67.8x -105x 679x 24.7x 18.6x 15.9x
FCF Yield 1.43% 1.53% 1.48% -0.96% 0.15% 4.05% 5.36% 6.28%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.74 0.93 0.92 0.34 0.02 0.579 0.9268 1.339
Distribution rate - - - - - - - -
Net sales 1 1,944 2,182 2,455 2,736 3,247 3,761 4,170 4,557
EBITDA 1 647.4 671.5 491.7 240.8 442 826.7 1,056 1,255
EBIT 1 432.3 450.9 282.3 4.7 -72 302.5 510.8 712
Net income 1 292.6 369.5 374.7 138.7 7 240.1 386.3 542.1
Net Debt 1 -2,839 -3,943 -4,225 -3,689 -640 797 407 96
Reference price 2 79.03 77.28 87.39 71.59 67.24 30.17 30.17 30.17
Nbr of stocks (in thousands) 394,936 406,690 408,363 409,960 423,823 402,337 - -
Announcement Date 22/02/22 21/02/23 20/02/24 18/02/25 24/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
52.11x3.44x15.65x-.--% 12.14B
14.2x6.63x14.39x0.32% 3,431B
21.12x6.17x11.08x0.34% 1,572B
32.35x15.07x23.83x0.55% 556B
13.19x3.51x8.12x1.54% 440B
17.32x5.12x15.36x-.--% 255B
18.4x1.35x9.08x1.12% 244B
97.31x12.89x69.26x-.--% 203B
20.54x2.34x11.91x-.--% 133B
45.11x5.24x34.57x-.--% 122B
Average 33.16x 6.18x 21.32x 0.39% 696.76B
Weighted average by Cap. 20.55x 6.83x 15.75x 0.41%

Y-o-Y evolution of P/E

Valuation ratios - P/E - CoStar Group, Inc.

Historical PBR trend

Valuation ratios - PBR - CoStar Group, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - CoStar Group, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - CoStar Group, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - CoStar Group, Inc.
  1. Stock Market
  2. Stocks
  3. CSGP Stock
  4. Valuation CoStar Group, Inc.