Jones Lang LaSalle Incorporated
Bear Case (25th pct.)
-25.6% vs price
Base Case (Median)
-19.9% vs price
Bull Case (75th pct.)
4.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-11.28 | -103.0% | High (40%) |
| PE Comparable | $310.14 | -16.2% | Medium (25%) |
| Growth Trajectory DCF | $413.69 | 11.7% | Medium (20%) |
| Graham Number | $272.71 | -26.4% | Low (10%) |
| EV/EBITDA | $283.37 | -23.5% | Medium (20%) |
| EV/FCF | $525.99 | 42.0% | Medium (20%) |
Based on 6 out of 8 methods, JLL appears fairly valued at the current price of $370.31. The base case fair value of $296.76 implies 19.9% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.