COMP <GO>
CIGI vs TRNO // EV/EBITDA & P/E VALUATION
Colliers International Group Inc. Subordinate Voting Shares (NASDAQ) VS. Terreno Realty Corporation (NYSE) • 15-METRIC TALLY: CIGI 4
— TRNO 5
▲ EV/EBITDA & P/E VALUATION LEADER: CIGI
CIGI — Colliers International Group Inc. Subordinate Voting Shares SUPERIOR
ROARABLE C- • RQD 59/100
LAST: $104.35 (+7.97%) • MKT CAP: $4.94B
valuation
10.7x
LAST: $66.76 (+1.83%) • MKT CAP: $7.14B
valuation
15.0x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (CIGI VS. TRNO)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | CIGI | TRNO | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 22.10% | 8.40% | +13.70 | CIGI | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | 10.7x | 15.0x | -4.30 | CIGI | /valuation <GO> |
| Free Cash Flow Yield | 5.12% | 3.50% | +1.62 | CIGI | /fcf-yield <GO> |
| Operating Margin | 6.70% | 75.00% | -68.30 | TRNO | /operating-margins <GO> |
| Net Profit Margin | — | 68.00% | — | TIE | /net-margins <GO> |
| Revenue Growth (YoY) | 15.30% | 24.50% | -9.20 | TRNO | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.31% | 2.85% | -2.54 | TRNO | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 4/9 | 8/9 | -4.00 | TRNO | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 61.1 | 52.0 | +9.10 | CIGI | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | 1.01 | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | 15.0x | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $4.94B | $7.14B | -$2.20B | TRNO | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | CIGI REV | TRNO REV | CIGI GROSS % | TRNO GROSS % | CIGI FCF | TRNO FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $5.56B | $476.4M | — | — | $251.4M | $250.4M |
| FY 2024 | $4.82B | $382.6M | — | — | $260.9M | $215.5M |
| FY 2023 | $4.34B | $323.6M | — | — | $165.7M | $165.1M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
CIGI // BETA —
TRNO // BETA 1.01