Jones Lang LaSalle Incorporated (JLL) DCF Valuation

Jones Lang LaSalle Incorporated (JLL) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

Jones Lang LaSalle Incorporated (JLL) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Reveal the true worth of Jones Lang LaSalle Incorporated (JLL) with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and assess how different factors influence the valuation of Jones Lang LaSalle Incorporated (JLL) – all within one comprehensive Excel template.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 17,983.2 16,589.9 19,367.0 20,862.1 20,760.8 21,603.0 22,479.3 23,391.2 24,340.1 25,327.4
Revenue Growth, % 0 -7.75 16.74 7.72 -0.48557 4.06 4.06 4.06 4.06 4.06
EBITDA 1,286.6 927.9 1,345.7 1,201.0 915.6 1,290.3 1,342.6 1,397.1 1,453.7 1,512.7
EBITDA, % 7.15 5.59 6.95 5.76 4.41 5.97 5.97 5.97 5.97 5.97
Depreciation 17,146.0 15,974.9 18,337.4 19,889.2 238.4 16,539.5 17,210.4 17,908.6 18,635.0 19,391.0
Depreciation, % 95.34 96.29 94.68 95.34 1.15 76.56 76.56 76.56 76.56 76.56
EBIT -15,859.4 -15,047.0 -16,991.7 -18,688.2 677.2 -15,249.2 -15,867.8 -16,511.5 -17,181.3 -17,878.3
EBIT, % -88.19 -90.7 -87.74 -89.58 3.26 -70.59 -70.59 -70.59 -70.59 -70.59
Total Cash 451.9 574.3 593.7 519.3 410.0 583.5 607.1 631.8 657.4 684.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 4,955.6 5,327.6 5,266.6 2,148.8 5,905.1
Account Receivables, % 27.56 32.11 27.19 10.3 28.44
Inventories .0 .0 .0 -3,298.1 .0 -683.0 -710.8 -739.6 -769.6 -800.8
Inventories, % 0 0.00000000603 0 -15.81 0 -3.16 -3.16 -3.16 -3.16 -3.16
Accounts Payable 1,289.4 1,229.8 1,262.8 1,236.8 1,406.7 1,460.7 1,519.9 1,581.6 1,645.8 1,712.5
Accounts Payable, % 7.17 7.41 6.52 5.93 6.78 6.76 6.76 6.76 6.76 6.76
Capital Expenditure -187.8 -149.4 -175.9 -205.8 -186.9 -204.8 -213.1 -221.7 -230.7 -240.1
Capital Expenditure, % -1.04 -0.90055 -0.90825 -0.98648 -0.90025 -0.94797 -0.94797 -0.94797 -0.94797 -0.94797
Tax Rate, % 10.52 10.52 10.52 10.52 10.52 10.52 10.52 10.52 10.52 10.52
EBITAT -12,169.6 -11,435.8 -13,353.4 -12,302.8 606.0 -11,791.8 -12,270.1 -12,767.8 -13,285.8 -13,824.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 1,122.4 3,958.1 4,902.1 13,770.5 -6,227.0 5,758.1 4,594.0 4,780.4 4,974.3 5,176.1
WACC, % 9.39 9.38 9.4 9.29 9.5 9.39 9.39 9.39 9.39 9.39
PV UFCF
SUM PV UFCF 19,532.2
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 5,383
Terminal Value 99,824
Present Terminal Value 63,723
Enterprise Value 83,255
Net Debt 2,707
Equity Value 80,548
Diluted Shares Outstanding, MM 48
Equity Value Per Share 1,668.08

What You Will Get

  • Real JLL Financials: Includes historical and forecasted data for accurate valuation.
  • Adjustable Inputs: Modify WACC, tax rates, revenue growth, and capital expenditures.
  • Automatic Calculations: Intrinsic value and NPV are calculated dynamically.
  • Scenario Analysis: Test multiple scenarios to evaluate Jones Lang LaSalle's future performance.
  • Clear and Intuitive Design: Built for professionals yet accessible for beginners.

Key Features

  • Comprehensive Market Data: JLL’s historical performance metrics and pre-populated forecasts.
  • Customizable Variables: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: Monitor JLL’s intrinsic value updates instantly.
  • Intuitive Visual Representations: Dashboard graphs illustrate valuation outcomes and essential indicators.
  • Designed for Precision: A specialized tool for analysts, investors, and financial professionals.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered JLL data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for JLL’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Jones Lang LaSalle Incorporated (JLL)?

  • Designed for Industry Experts: A specialized tool utilized by real estate analysts, investors, and market consultants.
  • Comprehensive Market Data: JLL's historical and projected financial insights preloaded for reliable analysis.
  • Flexible Scenario Analysis: Effortlessly simulate various market conditions and investment assumptions.
  • Insightful Outputs: Automatically computes intrinsic value, NPV, and other critical financial metrics.
  • User-Friendly Interface: Step-by-step guidance ensures a smooth calculation experience.

Who Should Use This Product?

  • Investors: Accurately assess the fair value of Jones Lang LaSalle Incorporated (JLL) before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
  • Consultants: Easily customize the template for valuation reports tailored to client needs.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading real estate firms.
  • Educators: Implement it as a teaching resource to illustrate various valuation methodologies.

What the Template Contains

  • Pre-Filled Data: Includes Jones Lang LaSalle Incorporated’s (JLL) historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze JLL’s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.