As of 2025-07-14, the Intrinsic Value of Cushman & Wakefield PLC (CWK) is 45.16 USD. This CWK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.70 USD, the upside of Cushman & Wakefield PLC is 286.00%.
The range of the Intrinsic Value is 29.97 - 81.15 USD
Based on its market price of 11.70 USD and our intrinsic valuation, Cushman & Wakefield PLC (CWK) is undervalued by 286.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 29.97 - 81.15 | 45.16 | 286.0% |
| DCF (Growth 10y) | 37.98 - 93.27 | 54.56 | 366.3% |
| DCF (EBITDA 5y) | 23.42 - 35.88 | 29.34 | 150.7% |
| DCF (EBITDA 10y) | 32.17 - 49.03 | 39.87 | 240.7% |
| Fair Value | 17.51 - 17.51 | 17.51 | 49.66% |
| P/E | 9.67 - 15.49 | 12.67 | 8.3% |
| EV/EBITDA | 6.06 - 17.42 | 12.85 | 9.8% |
| EPV | 57.49 - 85.68 | 71.58 | 511.8% |
| DDM - Stable | 4.63 - 12.34 | 8.48 | -27.5% |
| DDM - Multi | 17.87 - 38.54 | 24.59 | 110.1% |
| Market Cap (mil) | 2,706.09 |
| Beta | 1.47 |
| Outstanding shares (mil) | 231.29 |
| Enterprise Value (mil) | 5,101.89 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.85% |
| Cost of Debt | 7.79% |
| WACC | 7.71% |