Cushman & Wakefield Ltd. (CWK)
Real Estate · Real Estate · $3.1B
Intrinsic Value (Consensus)
$8.90
Current Price
$13.44
Margin of Safety
-33.8%
33.8% Above Intrinsic Value
Value: $9
Price: $13
Valuation Model Estimates
Current Price: $13.44
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%.
Health Score
D
44
Profitability
12/25
Strength
15/25
Valuation
7/25
Growth
10/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 134%
High free cash flow yield (9.3%) — generating lots of cash relative to price
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
Similar Stocks (Real Estate)
ADAMAdamas Trust, Inc.
$75.49+300%
AGNCAGNC Investment Corp...
$59.20+300%
AIVApartment Investment...
$74.48+300%
ACREAres Commercial Real...
$17.41+276%
ACRACRES Commercial Rea...
$62.12+274%
Data last updated: 2026-06-16
Source: Yahoo Finance