Discounted Cash Flow
Jones Lang Lasalle Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $6.1b | $318.2m | $-1.7m | 5.2% | $7.04 |
| 2017 | $6.5b (6.7%) | $254.2m (-20.1%) | $637.8m (37617.6%) | 3.9% (-25.1%) | $5.60 (-20.5%) |
| 2018 | $7.2b (11.5%) | $484.5m (90.6%) | $442.2m (-30.7%) | 6.7% (71.0%) | $10.64 (90.0%) |
| 2019 | $8.0b (10.0%) | $535.3m (10.5%) | $296.0m (-33.1%) | 6.7% (0.4%) | $10.98 (3.2%) |
| 2020 | $7.7b (-3.3%) | $402.5m (-24.8%) | $965.3m (226.1%) | 5.2% (-22.2%) | $7.79 (-29.1%) |
| 2021 | $8.3b (8.2%) | $961.6m (138.9%) | $796.5m (-17.5%) | 11.6% (120.8%) | $18.89 (142.5%) |
| 2022 | $20.9b (150.7%) | $654.5m (-31.9%) | $-5.9m (-100.7%) | 3.1% (-72.9%) | $13.51 (-28.5%) |
| 2023 | $20.8b (-0.5%) | $225.4m (-65.6%) | $388.9m (6691.5%) | 1.1% (-65.4%) | $4.73 (-65.0%) |
| 2024 | $23.4b (12.9%) | $546.8m (142.6%) | $599.8m (54.2%) | 2.3% (114.9%) | $11.51 (143.3%) |
| 2025 | $26.1b (11.4%) | $792.1m (44.9%) | $978.5m (63.1%) | 3.0% (30.0%) | $16.73 (45.4%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.