Previous Close | $11.62 |
Intrinsic Value | $3.28 |
Upside potential | -72% |
Data is not available at this time.
Cushman & Wakefield plc operates as a global commercial real estate services firm, providing integrated solutions across leasing, property management, valuation, and investment advisory. The company serves institutional, corporate, and private clients, leveraging its extensive network and data-driven insights to optimize real estate portfolios. With a presence in over 60 countries, CWK competes with industry leaders like CBRE and JLL, differentiating itself through specialized advisory services and technology-enabled platforms. Its revenue model is fee-based, derived from transactional commissions, recurring management fees, and consulting engagements. The firm maintains a strong position in high-growth urban markets, capitalizing on trends like flexible workspace demand and sustainability-driven property upgrades. Cushman & Wakefield’s market positioning is reinforced by its focus on tenant representation and cross-border investment advisory, particularly in gateway cities.
In FY 2024, Cushman & Wakefield reported revenue of $9.45 billion, with net income of $131.3 million, reflecting a margin of approximately 1.4%. The diluted EPS stood at $0.56, while operating cash flow reached $208 million. The absence of disclosed capital expenditures suggests a capital-light model, though further details on efficiency metrics like SG&A ratios are unavailable for deeper analysis.
The company’s earnings power appears modest relative to revenue, with net income margins in the low single digits. Operating cash flow of $208 million indicates reasonable conversion, but high total debt of $3.31 billion raises questions about leverage. The lack of capex signals reliance on intangible assets and human capital, typical for service-oriented firms.
CWK’s balance sheet shows $793.3 million in cash against $3.31 billion in total debt, implying a leveraged position. The debt-to-equity ratio is unclear without shareholder equity data, but the liquidity cushion from cash reserves provides some flexibility. Real estate services firms often carry higher leverage due to working capital cycles, though refinancing risks warrant monitoring.
Revenue growth trends are undisclosed, but the global real estate services sector faces cyclical headwinds from interest rate volatility. CWK does not currently pay dividends, prioritizing debt management and organic reinvestment. Future growth may hinge on market share gains in high-margin advisory services and geographic expansion in emerging markets.
With a diluted EPS of $0.56 and no dividend yield, CWK’s valuation likely reflects expectations of cyclical recovery in commercial real estate activity. Investors may price in operational leverage benefits if transaction volumes rebound, though macroeconomic uncertainty persists. Comparables analysis against peers would require additional trading multiples.
CWK’s strengths include its global footprint, diversified service lines, and tenant relationships. However, cyclical exposure and competitive pressures pose risks. The outlook depends on commercial real estate demand, particularly in office and logistics segments, as well as the firm’s ability to scale technology offerings like analytics platforms.
Company filings (CIK: 0001628369), inferred from provided financials
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |