JONES LANG LASALLE INC (JLL)
Real Estate Agents & Managers (For Others) · Real Estate · $15.2B
Intrinsic Value (Consensus)
$243.91
Current Price
$328.00
Margin of Safety
-25.6%
25.6% Above Intrinsic Value
Value: $244
Price: $328
Valuation Model Estimates
Current Price: $328.00
DCF (Discounted Cash Flow)
$1050.44
Graham Number
$244.52
Earnings Power Value
$159.22
Relative Value (P/E)
$328.00
Dividend Discount Model
Not applicable
—
Consensus Value
$243.91
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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)
- $16.40
- EPS (Forward)
- $19.68
- Book Value
- $162.03
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 10.6%
- Debt/Equity
- 4%
- Revenue Growth
- 11.4%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance