investorscraft@gmail.com

Intrinsic value of Jones Lang LaSalle Incorporated (JLL)

Previous Close$174.80
Intrinsic Value
Upside potential
Previous Close
$174.80
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh221.09 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

Jones Lang LaSalle Incorporated, a professional services company, provides commercial real estate and investment management services worldwide. The company offers a range of real estate services, including agency leasing and tenant representation services; and capital market services, such as debt placement, loan sales, equity placement, loan servicing, funds advisory, merger and acquisition, corporate advisory, and investment sales and acquisitions services. It also provides on-site management services; integrated facilities management services; designing, building, management, and consulting services to tenants of leased space, owners in self-occupied buildings, and owners of real estate investments; and advisory, consulting, and valuation services. In addition, the company provides investment management services to institutional and retail investors, including high-net-worth individuals. It offers its services to real estate owners, occupiers, investors, and developers for various property types, including cultural, educational, government, healthcare, laboratory, hotel, hospitality, and sports facilities; industrial and warehouse, office, and residential properties; retail and shopping malls; critical environment, data, transportation, and sort and fulfillment centers; infrastructure projects; and military housings. The company was formerly known as LaSalle Partners Incorporated and changed its name to Jones Lang LaSalle Incorporated in March 1999. Jones Lang LaSalle Incorporated was founded in 1997 and is headquartered in Chicago, Illinois.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %16.7NaN
Revenue, $19474NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m18431NaN
Operating income, $m1044NaN
EBITDA, $m1357NaN
Interest expense (income), $mNaN
Earnings before tax, $m1226NaN
Tax expense, $m264NaN
Net income, $m962NaN

BALANCE SHEET

Cash and short-term investments, $m859NaN
Total assets, $m15505NaN
Adjusted assets (=assets-cash), $m14646NaN
Average production assets, $m6619NaN
Working capital, $m2420NaN
Total debt, $m2733NaN
Total liabilities, $m9320NaN
Total equity, $m6185NaN
Debt-to-equity ratio0.442NaN
Adjusted equity ratio0.460NaN

CASH FLOW

Net income, $m962NaN
Depreciation, amort., depletion, $m314NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1046NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-176NaN
Free cash flow, $m1222NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m2420
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount