Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
4.42 USD4.13 USD5.18 USD
+730%
4.13 USDCurrent price is 729.8% above the base model value.
C
Real EstateReal Estate ServicesUnited States
CSGP.US · CoStar Group, Inc.
NMS · US · USD
Latest price34.29 USD
30D+19.07%
Vs. base value+456%
Research summary
CSGP.US latest organized financial period shows revenue lacks a complete YoY comparison and net income declined -94.95% YoY. Current price is about 34.29 USD, while the model base case is about 6.17 USD; the current price sits +456% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income7M USD
Free cash flow123M USD
Operating cash flow430M USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price34.29 USD
Base value6.17 USD
Vs. base+456%
Price date2026/04/28
6.17 USD6.17 USD6.17 USD
+456%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
7.19 USD7.54 USD7.75 USD
+355%
7.54 USDCurrent price is 354.5% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth26.0%
Current price implies roughly 26.0% annualized FCF growth.
26.0%Current price implies roughly 26.0% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
6.17 USD6.17 USD6.17 USD
+456%
6.17 USDCurrent price is 455.8% above the base model value.
Updated: 2026/04/29 07:21
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | - | 7M USD | 123M USD | 0.02 |
| 2024/12/30 | Annual | - | 139M USD | -186M USD | 0.34 |
| 2023/12/30 | Annual | - | 375M USD | 372M USD | 0.92 |
| 2022/12/30 | Annual | - | 369M USD | 443M USD | 0.93 |
| 2021/12/30 | Annual | - | 293M USD | 346M USD | 0.74 |
Ad placement