Cushman & Wakefield Ltd. (CWK)
Real Estate · Real Estate · $1.8B
Intrinsic Value (Consensus)
$8.90
Current Price
$7.60
Margin of Safety
+17.1%
17.1% Below Intrinsic Value
Value: $9
Price: $8
Valuation Model Estimates
Current Price: $7.60
DCF (Discounted Cash Flow)
$15.86
Graham Number
$8.45
Earnings Power Value
$3.69
Relative Value (P/E)
$7.60
Dividend Discount Model
Not applicable
—
Consensus Value
$8.90
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.38
- EPS (Forward)
- $0.39
- Book Value
- $8.35
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 4.5%
- Debt/Equity
- 134%
- Revenue Growth
- 8.9%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance