Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
4.42美元4.13美元5.18美元
+782%
4.13美元Current price is 781.8% above the base model value.
CS
Real EstateReal Estate ServicesUnited States
CSGP.US · CoStar Group, Inc.
NMS · US · USD
Latest price36.44美元
30D-16.48%
Vs. base value+491%
Research summary
CSGP.US latest organized financial period shows revenue year-over-year comparison is not complete and net income down 94.95% year over year. Current price is about 36.44美元, while the model base case is about 6.17美元; the price is 491% from the base case. This summary is intended for public-information research and model review.
Key financial trend
Unit: 美元
Revenue-
Net income700万美元
Free cash flow1.23亿美元
Operating cash flow4.3亿美元
Price trend
Price date: 2026/04/23 · Updated: 2026/04/25 07:54
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price36.44美元
Base value6.17美元
Vs. base+491%
Price date2026/04/23
6.17美元6.17美元6.17美元
+491%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
7.27美元7.71美元7.96美元
+373%
7.71美元Current price is 372.7% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
---
-
26.9%当前价格隐含未来 FCF 年化增长约 26.9%。
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
6.17美元6.17美元6.17美元
+491%
6.17美元Current price is 490.7% above the base model value.
Updated: 2026/04/25 07:54
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 80
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | - | 700万美元 | 1.23亿美元 | 0.02 |
| 2024/12/30 | Annual | - | 1.39亿美元 | -1.86亿美元 | 0.34 |
| 2023/12/30 | Annual | - | 3.75亿美元 | 3.72亿美元 | 0.92 |
| 2022/12/30 | Annual | - | 3.69亿美元 | 4.43亿美元 | 0.93 |
| 2021/12/30 | Annual | - | 2.93亿美元 | 3.46亿美元 | 0.74 |
Ad placement