As of 2024-12-14, the Intrinsic Value of Cushman & Wakefield PLC (CWK) is
38.23 USD. This CWK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 14.87 USD, the upside of Cushman & Wakefield PLC is
157.10%.
The range of the Intrinsic Value is 21.52 - 97.01 USD
38.23 USD
Intrinsic Value
CWK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
21.52 - 97.01 |
38.23 |
157.1% |
| DCF (Growth 10y) |
30.89 - 122.68 |
51.41 |
245.7% |
| DCF (EBITDA 5y) |
25.67 - 32.96 |
29.12 |
95.8% |
| DCF (EBITDA 10y) |
34.80 - 50.86 |
42.08 |
183.0% |
| Fair Value |
9.61 - 9.61 |
9.61 |
-35.39% |
| P/E |
10.38 - 13.13 |
11.56 |
-22.3% |
| EV/EBITDA |
9.84 - 23.82 |
14.92 |
0.3% |
| EPV |
53.16 - 91.73 |
72.45 |
387.2% |
| DDM - Stable |
2.71 - 8.34 |
5.52 |
-62.8% |
| DDM - Multi |
15.18 - 37.37 |
21.71 |
46.0% |
CWK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,412.52 |
| Beta |
1.76 |
| Outstanding shares (mil) |
229.49 |
| Enterprise Value (mil) |
5,730.52 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.04% |
| Cost of Debt |
9.16% |
| WACC |
8.25% |