As of 2024-10-03, the Intrinsic Value of Jones Lang LaSalle Inc (JLL) is
165.76 USD. This JLL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 268.04 USD, the upside of Jones Lang LaSalle Inc is
-38.20%.
The range of the Intrinsic Value is 84.85 - 550.97 USD
165.76 USD
Intrinsic Value
JLL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
84.85 - 550.97 |
165.76 |
-38.2% |
| DCF (Growth 10y) |
94.11 - 534.90 |
171.54 |
-36.0% |
| DCF (EBITDA 5y) |
161.38 - 233.76 |
199.12 |
-25.7% |
| DCF (EBITDA 10y) |
169.68 - 276.28 |
220.91 |
-17.6% |
| Fair Value |
43.28 - 43.28 |
43.28 |
-83.85% |
| P/E |
153.77 - 272.16 |
212.06 |
-20.9% |
| EV/EBITDA |
215.82 - 297.49 |
264.31 |
-1.4% |
| EPV |
130.43 - 225.08 |
177.76 |
-33.7% |
| DDM - Stable |
72.43 - 365.39 |
218.91 |
-18.3% |
| DDM - Multi |
47.66 - 193.34 |
77.21 |
-71.2% |
JLL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12,721.18 |
| Beta |
1.68 |
| Outstanding shares (mil) |
47.46 |
| Enterprise Value (mil) |
15,108.48 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.89% |
| Cost of Debt |
4.54% |
| WACC |
8.10% |