investorscraft@gmail.com

Intrinsic ValueJones Lang LaSalle Incorporated (0JPB.L)

Previous Close£354.45
Intrinsic Value
Upside potential
Previous Close
£354.45

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Jones Lang LaSalle Incorporated (JLL) operates as a global leader in real estate and investment management services, catering to a diverse clientele of property owners, occupiers, investors, and developers. The company's revenue model is built on a comprehensive suite of professional services, including leasing, capital markets advisory, facilities management, and sustainability consulting. JLL serves a broad spectrum of property types, from commercial offices and industrial warehouses to specialized assets like healthcare facilities and data centers, positioning itself as a one-stop solution for real estate needs. With a strong presence across the Americas, Europe, the Middle East, Africa, and Asia Pacific, JLL leverages its global footprint to deliver localized expertise while maintaining a competitive edge in cross-border transactions. The firm’s integrated approach—combining advisory, technology, and data-driven insights—enhances its ability to navigate complex market dynamics and sustain long-term client relationships. As a trusted partner in high-value real estate decisions, JLL differentiates itself through its deep sector knowledge, scalable service offerings, and commitment to innovation in an industry increasingly shaped by ESG considerations and digital transformation.

Revenue Profitability And Efficiency

JLL reported revenue of $23.4 billion for the period, with net income of $546.8 million, reflecting a net margin of approximately 2.3%. The company generated $942.1 million in operating cash flow, underscoring its ability to convert top-line growth into cash despite capital expenditures of $185.5 million. Diluted EPS stood at $11.3, indicating steady earnings per share performance.

Earnings Power And Capital Efficiency

The firm’s earnings power is supported by its diversified service lines and global scale, though its beta of 1.33 suggests higher volatility relative to the market. Capital efficiency is evident in its ability to fund operations and growth internally, with operating cash flow covering capital expenditures comfortably.

Balance Sheet And Financial Health

JLL maintains a solid balance sheet with $652.8 million in cash and equivalents, against total debt of $2.95 billion. The debt level appears manageable given the company’s cash flow generation and market capitalization of $10.2 billion, though further details on debt maturity and covenants would provide a clearer picture of liquidity risk.

Growth Trends And Dividend Policy

Growth trends are likely tied to global real estate market cycles, with JLL’s broad geographic and sector exposure providing resilience. The company does not currently pay a dividend, reinvesting cash flow into operations and strategic initiatives instead.

Valuation And Market Expectations

With a market cap of $10.2 billion, JLL trades at a premium reflective of its industry leadership and global reach. Investors likely price in expectations of continued demand for integrated real estate services, though macroeconomic headwinds could weigh on valuation multiples.

Strategic Advantages And Outlook

JLL’s strategic advantages include its global platform, diversified service offerings, and emphasis on technology-driven solutions. The outlook remains cautiously optimistic, with growth hinging on sustained real estate investment activity and the firm’s ability to adapt to evolving client needs in a post-pandemic environment.

Sources

Company description, financial data from ticker profile

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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