JLL
Jones Lang LaSalle Inc
Price:  
255.76 
USD
Volume:  
288,407.00
United States | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JLL Intrinsic Value

2.80 %
Upside

What is the intrinsic value of JLL?

As of 2025-07-15, the Intrinsic Value of Jones Lang LaSalle Inc (JLL) is 262.96 USD. This JLL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 255.76 USD, the upside of Jones Lang LaSalle Inc is 2.80%.

The range of the Intrinsic Value is 163.69 - 576.08 USD

Is JLL undervalued or overvalued?

Based on its market price of 255.76 USD and our intrinsic valuation, Jones Lang LaSalle Inc (JLL) is undervalued by 2.80%.

255.76 USD
Stock Price
262.96 USD
Intrinsic Value
Intrinsic Value Details

JLL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 163.69 - 576.08 262.96 2.8%
DCF (Growth 10y) 191.83 - 613.51 294.20 15.0%
DCF (EBITDA 5y) 183.75 - 274.30 223.79 -12.5%
DCF (EBITDA 10y) 209.33 - 323.52 258.86 1.2%
Fair Value 282.28 - 282.28 282.28 10.37%
P/E 242.31 - 401.75 298.50 16.7%
EV/EBITDA 194.07 - 324.68 262.53 2.6%
EPV 156.52 - 226.82 191.67 -25.1%
DDM - Stable 107.36 - 395.25 251.30 -1.7%
DDM - Multi 128.91 - 376.61 193.00 -24.5%

JLL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,140.93
Beta 1.09
Outstanding shares (mil) 47.47
Enterprise Value (mil) 14,477.23
Market risk premium 4.60%
Cost of Equity 8.97%
Cost of Debt 4.87%
WACC 8.24%