Previous Close | $256.89 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Jones Lang LaSalle Incorporated (JLL) operates as a global leader in commercial real estate services, offering a diversified portfolio of advisory, property management, and investment management solutions. The company serves corporate occupiers, investors, and developers across office, industrial, retail, and residential sectors, leveraging its extensive geographic footprint and deep industry expertise. JLL’s revenue model is primarily fee-based, driven by leasing, capital markets transactions, and property management contracts, positioning it as a key intermediary in the real estate value chain. The firm competes with other global players like CBRE and Cushman & Wakefield, differentiating itself through technology-driven insights, sustainability consulting, and integrated service offerings. Its market position is reinforced by long-term client relationships and a reputation for delivering data-driven real estate strategies in volatile economic environments.
In FY 2024, JLL reported revenue of $23.4 billion, with net income of $546.8 million, reflecting a net margin of approximately 2.3%. The diluted EPS stood at $11.30, indicating modest profitability amid macroeconomic headwinds in the real estate sector. Operating cash flow was $785.3 million, while capital expenditures totaled $185.5 million, suggesting disciplined reinvestment relative to cash generation.
JLL’s earnings power is underpinned by its diversified service lines, though cyclicality in transaction volumes impacts near-term performance. The company’s capital efficiency is evident in its ability to maintain positive operating cash flow despite market volatility. However, the absence of dividends highlights a focus on retaining capital for growth initiatives and debt management.
JLL’s balance sheet shows $416.3 million in cash and equivalents against total debt of $2.95 billion, indicating a leveraged but manageable position. The debt level reflects strategic borrowing to support operations and expansion, with liquidity sufficient to meet near-term obligations. The firm’s financial health is stable, though sensitive to interest rate fluctuations and real estate market cycles.
Growth trends are tied to global real estate activity, with JLL benefiting from urbanization and ESG-driven demand for sustainable properties. The company has not issued dividends, opting instead to reinvest in technology and acquisitions. Future growth may hinge on recovery in transaction volumes and expansion in high-growth markets like Asia-Pacific.
JLL’s valuation reflects its cyclical exposure, with investors pricing in expectations of a rebound in commercial real estate demand. The current EPS multiple suggests cautious optimism, balancing near-term challenges against long-term industry tailwinds such as digital transformation and workplace evolution.
JLL’s strategic advantages include its global scale, integrated service platform, and leadership in proptech adoption. The outlook remains cautiously optimistic, with growth potential in advisory services and managed solutions. However, macroeconomic uncertainty and interest rate sensitivity pose risks to near-term performance.
10-K filing, company investor relations
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 |