Valuation Jones Lang LaSalle Incorporated

Equities

Market Closed - Nyse Other stock markets 04:00:02 2025-01-10 pm EST			5-day change	1st Jan Change
238.18 ^USD	-3.94%		-6.21%	-5.91%

Jan. 08	German real estate deals edge up in 2024, 2025 still seen muted	RE
Jan. 07	BXP Executes 150,000 Square Foot Lease with Global Law Firm McDermott Will & Emery	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	8,972	7,591	13,593	7,564	8,985	11,300	11,300	-
Change	-	-15.39%	79.07%	-44.35%	18.79%	25.77%	0%	-
Enterprise Value (EV) ¹	9,817	7,772	13,956	8,796	10,113	12,205	11,879	11,519
Change	-	-20.83%	79.56%	-36.98%	14.98%	20.68%	-2.67%	-3.03%
P/E ratio	16x	19.3x	14.6x	12x	40.4x	20.5x	15.8x	13.4x
PBR	1.65x	1.37x	2.18x	1.28x	1.42x	1.57x	1.45x	1.32x
PEG	-	-0.7x	0x	-0.4x	-0.6x	0x	0.5x	0.7x
Capitalization / Revenue	0.89x	0.85x	1.23x	0.36x	0.43x	0.49x	0.45x	0.42x
EV / Revenue	0.98x	0.87x	1.26x	0.42x	0.49x	0.53x	0.47x	0.43x
EV / EBITDA	8.8x	9.04x	9.33x	7.05x	13.7x	10.6x	8.79x	7.64x
EV / EBIT	13.7x	13.9x	13.4x	10.1x	17.5x	14x	11.5x	9.77x
EV / FCF	16.5x	15.9x	17.5x	-1,491x	26x	35.5x	17.6x	14.5x
FCF Yield	6.06%	6.29%	5.71%	-0.07%	3.85%	2.82%	5.69%	6.89%
Dividend per Share ²	0.86	-	-	-	-	-	-	-
Rate of return	0.49%	-	-	-	-	-	-	-
EPS ²	10.87	7.7	18.47	13.27	4.67	11.63	15.04	17.77
Distribution rate	7.91%	-	-	-	-	-	-	-
Net sales ¹	10,031	8,900	11,046	20,862	20,761	23,174	25,080	26,836
EBITDA ¹	1,116	859.6	1,496	1,247	736.7	1,151	1,352	1,508
EBIT ¹	715.4	559.1	1,044	868.1	576.5	872.8	1,035	1,179
Net income ¹	534.4	402.5	961.6	654.5	225.4	562.4	723.2	844.7
Net Debt ¹	845.5	181	362.7	1,232	1,128	904.2	578.8	219.1
Reference price ²	174.09	148.37	269.34	159.37	188.87	238.18	238.18	238.18
Nbr of stocks (in thousands)	51,535	51,163	50,468	47,463	47,573	47,445	47,445	-
Announcement Date	2/11/20	2/9/21	2/28/22	2/28/23	2/27/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio (Y)	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
JONES LANG LASALLE INCORPORATED	20.49x	0.53x	10.6x	-.--%	11.3B
CBRE GROUP, INC.	33.51x	1.15x	15.09x	-.--%	37.2B
KE HOLDINGS INC.	26.67x	0.89x	7.83x	+0.05%	19.69B
ZILLOW GROUP, INC.	-155.4x	6.92x	31.41x	-.--%	16.46B
CAPITALAND INVESTMENT LIMITED	17.79x	7.29x	13.02x	+4.90%	8.97B
FIRSTSERVICE CORPORATION	55.63x	1.74x	17.52x	+0.57%	7.9B
COLLIERS INTERNATIONAL GROUP INC.	41.08x	1.74x	12.58x	+0.23%	6.61B
CUSHMAN & WAKEFIELD PLC	25.8x	0.53x	8.57x	-.--%	2.71B
NEWMARK GROUP, INC.	42.68x	1.14x	7.12x	+1.00%	2.03B
Average	12.03x	2.44x	13.75x	+0.75%	12.54B
Weighted average by Cap.	4.18x	2.43x	15.31x	+0.47%