Valuation Cushman & Wakefield Limited

Equities

End-of-day quote Nyse Other stock markets 2026-04-07			5-day change	1st Jan Change
12.70 ^USD	+0.63%		+1.76%	-21.56%

Mar. 16	Cushman & Wakefield Appoints Victoria Lake as Chief Financial Officer, APAC & EMEA	CI
Mar. 09	Cushman & Wakefield Arranges Acquisition Financing for Camber Real Estate Partners	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	4,970	2,813	2,454	3,002	3,750	3,048	-	-
Change	-	-43.4%	-12.75%	22.3%	24.92%	-18.7%	-	-
Enterprise Value (EV) ¹	7,462	5,430	4,933	5,251	5,682	4,983	4,843	4,694
Change	-	-27.23%	-9.15%	6.45%	8.21%	-12.3%	-2.81%	-3.08%
P/E ratio	20.2x	14.5x	-67.5x	23.4x	42.6x	10.1x	8.35x	7.68x
PBR	3.44x	1.69x	1.46x	1.71x	1.9x	1.31x	1.11x	0.95x
PEG	-	-0.7x	1x	-0x	-1.3x	0x	0.4x	0.88x
Capitalization / Revenue	0.53x	0.28x	0.26x	0.32x	0.36x	0.28x	0.26x	0.25x
EV / Revenue	0.79x	0.54x	0.52x	0.56x	0.55x	0.46x	0.42x	0.39x
EV / EBITDA	8.42x	6.04x	8.65x	9.02x	8.66x	6.78x	5.95x	5.3x
EV / EBIT	10.4x	10.1x	24x	15.5x	12.6x	8.82x	7.6x	6.69x
EV / FCF	15.1x	-3,394x	48.7x	31.4x	19.4x	21.1x	16.6x	13.4x
FCF Yield	6.64%	-0.03%	2.05%	3.18%	5.16%	4.74%	6.01%	7.47%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.1	0.86	-0.16	0.56	0.38	1.305	1.575	1.713
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	9,389	10,106	9,494	9,446	10,288	10,855	11,522	12,114
EBITDA ¹	886.4	898.8	570.1	581.9	656.2	735.2	814	885.1
EBIT ¹	714.3	535.1	205.6	338.9	452.5	565.1	637	701.5
Net income ¹	250	196.4	-35.4	131.3	88.2	292.3	377.7	405.2
Net Debt ¹	2,492	2,617	2,479	2,250	1,932	1,935	1,795	1,646
Reference price ²	22.24	12.46	10.80	13.08	16.19	13.15	13.15	13.15
Nbr of stocks (in thousands)	223,469	225,757	227,253	229,487	231,605	231,822	-	-
Announcement Date	2/24/22	2/23/23	2/20/24	2/20/25	2/19/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CUSHMAN & WAKEFIELD LIMITED	10.08x	0.46x	6.78x	-.--%	3.05B
CBRE GROUP, INC.	22.13x	1x	12.05x	-.--%	41.11B
KE HOLDINGS INC.	37.72x	0.62x	9.55x	1.45%	18.17B
JONES LANG LASALLE INCORPORATED	15.05x	0.55x	9.43x	-.--%	14.99B
CHINA RESOURCES MIXC LIFESTYLE SERVICES LIMITED	23.94x	4.68x	15.92x	4.09%	14.11B
CAPITALAND INVESTMENT LIMITED	20.59x	8.94x	16.56x	4.31%	10.93B
ZILLOW GROUP, INC.	58.39x	2.84x	10.91x	-.--%	9.75B
FIRSTSERVICE CORPORATION	38.47x	1.26x	12.33x	0.81%	6.7B
COLLIERS INTERNATIONAL GROUP INC.	32.35x	1.18x	9x	0.28%	5.7B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY	36.41x	14.97x	-	1.74%	4.6B
Average	29.51x	3.65x	11.39x	1.27%	12.91B
Weighted average by Cap.	27.83x	2.62x	11.86x	1.13%