Valuation Jones Lang LaSalle Incorporated

Equities

Market Closed - Nyse Other stock markets 04:00:02 2026-02-06 pm EST			5-day change	1st Jan Change
342.76 ^USD	+2.33%		-4.23%	+1.87%

Feb. 06	Purestone Capital Llp and BPS Limited has exchanged contracts to acquire 80-85 Tottenham Court Road W1 from Derwent London Plc for £32.6 million.	CI
Feb. 05	Cushman & Wakefield Limited Announces Management Changes	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	7,591	13,593	7,564	8,985	12,010	16,176	16,176	-
Change	-	79.07%	-44.35%	18.79%	33.67%	34.69%	0%	-
Enterprise Value (EV) ¹	7,772	13,956	8,796	10,113	12,811	16,561	16,503	16,462
Change	-	79.56%	-36.98%	14.98%	26.68%	29.27%	-0.35%	-0.25%
P/E ratio	19.3x	14.6x	12x	40.4x	22.4x	22.3x	17.5x	15.3x
PBR	1.37x	2.18x	1.28x	1.42x	1.74x	2.14x	1.99x	1.83x
PEG	-	0x	-0.4x	-0.6x	0x	0.6x	0.6x	1x
Capitalization / Revenue	0.85x	1.23x	0.36x	0.43x	0.51x	0.62x	0.58x	0.55x
EV / Revenue	0.87x	1.26x	0.42x	0.49x	0.55x	0.64x	0.6x	0.56x
EV / EBITDA	9.04x	9.33x	7.05x	13.7x	10.8x	12x	10.7x	9.67x
EV / EBIT	13.9x	13.4x	10.1x	17.5x	14.8x	15.4x	13x	11.7x
EV / FCF	15.9x	16.8x	-1,491x	26x	21.4x	21.3x	20x	17.4x
FCF Yield	6.29%	5.95%	-0.07%	3.85%	4.68%	4.69%	5.01%	5.74%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	7.7	18.47	13.27	4.67	11.3	15.36	19.59	22.45
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	8,900	11,046	20,862	20,761	23,433	25,904	27,703	29,602
EBITDA ¹	859.6	1,496	1,247	736.7	1,186	1,378	1,549	1,703
EBIT ¹	559.1	1,044	868.1	576.5	868.1	1,078	1,267	1,410
Net income ¹	402.5	961.6	654.5	225.4	546.8	737.9	926.6	1,043
Net Debt ¹	181	362.7	1,232	1,128	800.6	384.5	326.7	285.7
Reference price ²	148.37	269.34	159.37	188.87	253.14	342.76	342.76	342.76
Nbr of stocks (in thousands)	51,163	50,468	47,463	47,573	47,445	47,195	47,195	-
Announcement Date	2/9/21	2/28/22	2/28/23	2/27/24	2/19/25	-	-	-

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.($)
JONES LANG LASALLE INCORPORATED	22.31x	0.64x	12.02x	-.--%	16.18B
CBRE GROUP, INC.	34.97x	1.29x	16.1x	-.--%	49.74B
KE HOLDINGS INC.	43.65x	0.89x	13.34x	-.--%	21.67B
ZILLOW GROUP, INC.	827.26x	4.67x	19.31x	-.--%	13.28B
CAPITALAND INVESTMENT LIMITED	22.99x	10.01x	16.13x	3.82%	12.24B
FIRSTSERVICE CORPORATION	52.24x	1.52x	14.82x	0.67%	7.36B
COLLIERS INTERNATIONAL GROUP INC.	60.09x	1.59x	11.9x	0.18%	7.12B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY	36.53x	14.88x	-	-	4.66B
CUSHMAN & WAKEFIELD LIMITED	16.61x	0.57x	8.89x	-.--%	3.74B
NEWMARK GROUP, INC.	29.3x	1.18x	6.92x	0.71%	3.05B
Average	114.60x	3.72x	13.27x	0.6%	13.9B
Weighted average by Cap.	111.11x	2.70x	14.78x	0.41%