JONES LANG LASALLE INC (JLL)
Real Estate Agents & Managers (For Others) · Real Estate · $14.0B
Intrinsic Value (Consensus)
$243.91
Current Price
$302.75
Margin of Safety
-19.4%
19.4% Above Intrinsic Value
Value: $244
Price: $303
Valuation Model Estimates
Current Price: $302.75
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%.
Health Score
B
70
Profitability
18/25
Strength
24/25
Valuation
9/25
Growth
19/25
Financial Health Signals
Low debt — conservative balance sheet
Strong earnings growth (20% YoY)
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
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