US · JLL
Jones Lang LaSalle Incorporated
- Sector
- Real Estate · Real Estate - Services
- Headquarters
- Chicago, IL 60601
- Website
- us.jll.com
Price · as of 2025-12-31
$315.24
Market cap 14.95B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $203.46 | -35.46% |
| Intrinsic Value(DCF) | $125.46 | -60.2% |
| Graham-Dodd Method(GD) | $142.68 | -54.74% |
| Graham Formula(GF) | $318.42 | +1.01% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $79.38 | $198.40 | $507.57 | $12.96 | $113.27 |
| 2012 | $95.54 | $153.03 | $1,171.03 | $19.71 | $83.05 |
| 2013 | $119.46 | $184.06 | $176.74 | $30.02 | $127.73 |
| 2014 | $154.62 | $195.85 | $286.23 | $46.56 | $248.71 |
| 2015 | $114.34 | $186.56 | $263.06 | $52.44 | $170.88 |
| 2016 | $113.00 | $170.15 | $561.39 | $30.13 | $163.80 |
| 2017 | $169.78 | $151.79 | $836.65 | $33.46 | $138.27 |
| 2018 | $159.85 | $210.44 | $1,260.71 | $62.60 | $229.09 |
| 2019 | $145.10 | $191.08 | $764.75 | $61.38 | $198.93 |
| 2020 | $175.80 | $197.85 | $14,585.06 | $64.02 | $550.50 |
| 2021 | $223.60 | $302.28 | $14,152.76 | $125.33 | $457.03 |
| 2022 | $154.09 | $300.58 | $8,242.05 | $98.35 | $210.61 |
| 2023 | $188.48 | $238.57 | $0.00 | $59.49 | $36.67 |
| 2024 | $250.12 | $324.75 | $0.00 | $103.05 | $234.57 |
| 2025 | $313.64 | $203.46 | $0.00 | $142.68 | $318.42 |
AI valuation
Our deep-learning model estimates Jones Lang LaSalle Incorporated's (JLL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $203.46
- Current price
- $315.24
- AI upside
- -35.46%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$125.46
-60.2% upside
Graham-Dodd
$142.68
-54.74% upside
Graham Formula
$318.42
+1.01% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| JLL | Jones Lang LaSalle Incorp… | $315.24 | 14.95B | -35% | -60% | -55% | +1% | 18.75 | 1.98 | 0.57 | 13.13 | 41.54 | 6.98 | 99.03% | 4.49% | 3.03% | 11.10% | 9.68% | 4.58% | 0.45 | 10.93 | 7.49 | 7.49 | 2.06 | 4513.00% | 1145.00% | 6314.00% | 6.59% | 1.17 | 10.00% | 0.00% | 0.00% | 1.42% | 15.01 | 18.00 | 0.67 | 3.57 |
| CBRE | CBRE Group, Inc. | $147.66 | 43.94B | -42% | -61% | -83% | -45% | 37.36 | 4.87 | 1.07 | 19.88 | 165.22 | -37.75 | 14.97% | 3.19% | 2.85% | 13.38% | 6.91% | 4.19% | 1.13 | 5.80 | 1.09 | 1.01 | 3.15 | 2261.00% | 1337.00% | -2004.00% | 2.76% | 0.13 | 7.95% | 0.00% | 0.00% | 2.24% | 39.68 | 43.04 | 1.27 | 3.17 |
| CIGI | Colliers International Gr… | $118.73 | 5.89B | -18% | -37% | — | -49% | 26.10 | 4.67 | 1.28 | 12.96 | 20.59 | -2.87 | 39.86% | 8.07% | 3.35% | 21.81% | 9.98% | 4.09% | 1.55 | 4.54 | 1.06 | 0.81 | 3.04 | 12676.00% | 1123.00% | 22158.00% | 4.22% | 0.22 | 8.79% | 0.24% | 6.20% | 1.43% | 20.60 | 30.72 | 1.66 | 2.00 |
| CSGP | CoStar Group, Inc. | $44.63 | 18.92B | +11% | -21% | -82% | -99% | 2689.55 | 2.26 | 5.80 | 66.60 | — | 11.63 | 75.24% | -2.22% | 0.22% | 0.09% | -0.50% | 0.07% | 0.12 | — | 2.84 | 2.64 | -2.62 | -9512.00% | 1867.00% | -11671.00% | 0.22% | 0.58 | 0.71% | 0.00% | 0.00% | 3.05% | -251.60 | 441.83 | 5.58 | 5.65 |
| CWK | Cushman & Wakefield plc | $13.41 | 3.11B | +86% | -60% | -89% | -52% | 35.49 | 1.60 | 0.30 | 12.86 | — | -4.13 | 16.25% | 4.46% | 0.86% | 4.75% | 8.15% | 1.16% | 1.66 | 2.12 | 22.76 | 18.41 | 5.66 | -3214.00% | 891.00% | 7545.00% | 9.36% | 2.73 | 6.74% | 0.00% | 0.00% | 2.31% | 12.19 | 19.08 | 0.54 | 2.13 |
| FRPH | FRP Holdings, Inc. | $23.94 | 457.63M | +94% | -7% | +1% | -88% | 87.04 | 1.33 | 13.46 | 26.90 | 406.18 | 1.33 | 91.77% | 28.02% | 15.28% | 1.54% | 2.00% | 0.90% | 0.42 | 3.72 | 15.45 | 15.32 | 1.37 | 2143.00% | 65.00% | -1209.00% | 5.16% | 2.93 | 6.52% | 0.00% | 0.00% | 0.00% | 50.62 | 20.44 | 14.18 | 2.32 |
| FSV | FirstService Corporation | $157.57 | 7.2B | -49% | -61% | -81% | -72% | 48.17 | 5.17 | 1.29 | 16.22 | 753.05 | -8.82 | 31.79% | 6.08% | 2.64% | 11.51% | 8.99% | 3.48% | 1.18 | 4.54 | 1.25 | 1.25 | 2.74 | 640.00% | 579.00% | 8731.00% | 4.55% | 0.52 | 12.11% | 0.70% | 33.70% | 0.70% | 25.48 | 26.42 | 1.55 | 3.46 |
| HOUS | Anywhere Real Estate Inc. | $17.64 | 1.98B | -12% | -91% | — | — | -3.05 | 0.25 | 0.07 | 12.70 | -9.95 | -0.37 | 34.68% | 1.12% | -2.25% | -7.83% | 1.37% | -2.21% | 1.95 | 0.42 | 0.42 | 0.27 | 11.22 | 3068.00% | 99.00% | -7739.00% | 6.71% | 0.07 | 0.57% | 0.77% | -2.40% | 18.83% | 51.98 | 127.95 | 0.58 | 0.13 |
| MAYS | J.W. Mays, Inc. | $43.51 | 87.71M | +11% | -60% | -41% | — | -562.24 | 1.45 | 3.41 | 47.46 | — | 1.45 | 22.32% | -0.69% | -0.61% | -0.26% | -0.14% | -0.14% | 0.52 | — | 0.00 | 0.92 | 11.86 | -6620.00% | 406.00% | -11223.00% | 0.17% | 0.41 | 0.16% | 0.00% | 0.00% | 3.17% | -661.63 | 795.57 | 4.54 | 1.84 |
| MMI | Marcus & Millichap, Inc. | $26.41 | 1.03B | +63% | -49% | -42% | — | 58.91 | 1.71 | 1.37 | 53.93 | — | 1.84 | 37.70% | -1.82% | -0.25% | 2.84% | -1.38% | 2.06% | 0.13 | -17.74 | 2.55 | 2.20 | -5.26 | -8469.00% | 849.00% | 32472.00% | 5.70% | 0.55 | 14.80% | 0.00% | 0.00% | 1.40% | -62.50 | 14.58 | 1.13 | 4.59 |
| NMRK | Newmark Group, Inc. | $14.52 | 2.59B | +874% | +55% | -39% | +41% | — | 1.44 | 0.76 | 6.87 | — | 2.90 | 94.57% | 7.01% | 3.78% | 0.00% | 7.07% | 0.00% | 0.38 | 7.20 | 1.05 | 0.51 | 1.07 | 10000.00% | 2186.00% | -49949.00% | 6.80% | 0.09 | 6.74% | 0.00% | — | 54.65% | 12.19 | 16.59 | 0.85 | 1.31 |
| RMAX | RE/MAX Holdings, Inc. | $6.29 | 126.15M | +723% | +11% | +97% | -79% | 9.28 | 0.28 | 0.43 | 0.37 | 114.43 | 0.62 | 57.64% | 15.60% | 2.80% | 3.05% | 5.36% | 2.31% | 0.05 | 1.44 | 1.69 | 1.03 | -1.24 | 811.00% | -523.00% | -3682.00% | 26.88% | 0.29 | 5.77% | 0.40% | 3.70% | 378.68% | 0.63 | 0.85 | 0.10 | 0.78 |
| TCI | Transcontinental Realty I… | $35.21 | 304.19M | +513% | -3% | +183% | -93% | 37.20 | 0.30 | 5.53 | 11.47 | — | 0.30 | 39.54% | -12.90% | 13.10% | 0.80% | -0.50% | 0.63% | 0.22 | -0.76 | 14.24 | 13.16 | 5.63 | -145.00% | -481.00% | -10422.00% | 0.53% | 0.04 | 0.15% | 0.00% | 0.00% | 0.32% | -57.12 | 251.78 | 7.37 | 1.98 |
About Jones Lang LaSalle Incorporated
Jones Lang LaSalle Incorporated, a professional services company, provides real estate and investment management services in Americas, Europe, the Middle East, Africa, and the Asia Pacific. The company offers a range of real estate services, including agency leasing and tenant representation services; and capital market services, such as debt advisory, loan sales, equity advisory, loan servicing, merger and acquisition, corporate advisory, and investment sales and advisory services. It also provides on-site management services for office, industrial, retail, multifamily residential, and specialty properties; integrated facilities management services; designing, building, management, and consulting services to tenants of leased space, owners in self-occupied buildings, and owners of real estate investments; and advisory, consulting, valuation, and energy and sustainability services. In addition, the company offers investment management services to institutional and retail investors, including high-net-worth individuals. It provides its services to real estate owners, occupiers, investors, and developers for various property types, including cultural, educational, government, healthcare, laboratory, hotel, hospitality, and sports facilities; industrial and warehouse, office, and residential properties; retail and shopping malls; critical environment, data, transportation, and sort and fulfillment centers; infrastructure projects; and military housings. The company was formerly known as LaSalle Partners Incorporated and changed its name to Jones Lang LaSalle Incorporated in March 1999. Jones Lang LaSalle Incorporated was incorporated in 1997 and is headquartered in Chicago, Illinois.
- CEO
- Christian Ulbrich
- Employees
- 112.1K
- Beta
- 1.41
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($125.46 ÷ $315.24) − 1 = -60.2% (DCF, example).