investorscraft@gmail.com

Intrinsic Value of Jones Lang LaSalle Incorporated (JLL)

Previous Close$256.89
Intrinsic Value
Upside potential
Previous Close
$256.89

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Jones Lang LaSalle Incorporated (JLL) operates as a global leader in commercial real estate services, offering a diversified portfolio of advisory, property management, and investment management solutions. The company serves corporate occupiers, investors, and developers across office, industrial, retail, and residential sectors, leveraging its extensive geographic footprint and deep industry expertise. JLL’s revenue model is primarily fee-based, driven by leasing, capital markets transactions, and property management contracts, positioning it as a key intermediary in the real estate value chain. The firm competes with other global players like CBRE and Cushman & Wakefield, differentiating itself through technology-driven insights, sustainability consulting, and integrated service offerings. Its market position is reinforced by long-term client relationships and a reputation for delivering data-driven real estate strategies in volatile economic environments.

Revenue Profitability And Efficiency

In FY 2024, JLL reported revenue of $23.4 billion, with net income of $546.8 million, reflecting a net margin of approximately 2.3%. The diluted EPS stood at $11.30, indicating modest profitability amid macroeconomic headwinds in the real estate sector. Operating cash flow was $785.3 million, while capital expenditures totaled $185.5 million, suggesting disciplined reinvestment relative to cash generation.

Earnings Power And Capital Efficiency

JLL’s earnings power is underpinned by its diversified service lines, though cyclicality in transaction volumes impacts near-term performance. The company’s capital efficiency is evident in its ability to maintain positive operating cash flow despite market volatility. However, the absence of dividends highlights a focus on retaining capital for growth initiatives and debt management.

Balance Sheet And Financial Health

JLL’s balance sheet shows $416.3 million in cash and equivalents against total debt of $2.95 billion, indicating a leveraged but manageable position. The debt level reflects strategic borrowing to support operations and expansion, with liquidity sufficient to meet near-term obligations. The firm’s financial health is stable, though sensitive to interest rate fluctuations and real estate market cycles.

Growth Trends And Dividend Policy

Growth trends are tied to global real estate activity, with JLL benefiting from urbanization and ESG-driven demand for sustainable properties. The company has not issued dividends, opting instead to reinvest in technology and acquisitions. Future growth may hinge on recovery in transaction volumes and expansion in high-growth markets like Asia-Pacific.

Valuation And Market Expectations

JLL’s valuation reflects its cyclical exposure, with investors pricing in expectations of a rebound in commercial real estate demand. The current EPS multiple suggests cautious optimism, balancing near-term challenges against long-term industry tailwinds such as digital transformation and workplace evolution.

Strategic Advantages And Outlook

JLL’s strategic advantages include its global scale, integrated service platform, and leadership in proptech adoption. The outlook remains cautiously optimistic, with growth potential in advisory services and managed solutions. However, macroeconomic uncertainty and interest rate sensitivity pose risks to near-term performance.

Sources

10-K filing, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount