As of 2025-09-18, the Intrinsic Value of Jones Lang LaSalle Inc (JLL) is 234.41 USD. This JLL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 316.98 USD, the upside of Jones Lang LaSalle Inc is -26.00%.
The range of the Intrinsic Value is 137.63 - 563.46 USD
Based on its market price of 316.98 USD and our intrinsic valuation, Jones Lang LaSalle Inc (JLL) is overvalued by 26.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 137.63 - 563.46 | 234.41 | -26.0% |
| DCF (Growth 10y) | 184.16 - 676.94 | 297.04 | -6.3% |
| DCF (EBITDA 5y) | 186.18 - 313.83 | 252.02 | -20.5% |
| DCF (EBITDA 10y) | 215.76 - 378.65 | 294.25 | -7.2% |
| Fair Value | 297.54 - 297.54 | 297.54 | -6.13% |
| P/E | 273.37 - 447.26 | 346.98 | 9.5% |
| EV/EBITDA | 200.31 - 336.62 | 289.01 | -8.8% |
| EPV | 136.93 - 217.68 | 177.31 | -44.1% |
| DDM - Stable | 107.34 - 432.85 | 270.09 | -14.8% |
| DDM - Multi | 132.52 - 425.35 | 203.26 | -35.9% |
| Market Cap (mil) | 15,018.51 |
| Beta | 1.14 |
| Outstanding shares (mil) | 47.38 |
| Enterprise Value (mil) | 17,812.31 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.12% |
| Cost of Debt | 4.87% |
| WACC | 8.49% |