|
End-of-day quote
NYSE
2026-10-23
|
5-day change | 1st Jan Change | ||
| 11.83 USD | -2.23% |
|
+4.69% | -26.93% |
| 10-22 | Cushman & Wakefield Announces Management Changes | CI |
| 10-21 | Cushman & Wakefield Ltd. Completes Redemption of 2028 Notes, Bringing Total Debt Repayments to More Than $800 Million Since 2024 | CI |
Company Valuation: Cushman & Wakefield Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,970 | 2,813 | 2,454 | 3,002 | 3,750 | 2,777 | - | - |
| Change | - | -43.4% | -12.75% | 22.3% | 24.92% | -25.95% | - | - |
| Enterprise Value (EV) 1 | 7,462 | 5,430 | 4,933 | 5,251 | 5,682 | 4,684 | 4,763 | 4,810 |
| Change | - | -27.23% | -9.15% | 6.45% | 8.21% | -17.57% | 1.69% | 0.99% |
| P/E | 20.2x | 14.5x | -67.5x | 23.4x | 42.6x | 11x | 7.77x | 6.84x |
| PBR | 3.44x | 1.69x | 1.46x | 1.71x | 1.9x | 1.31x | 1.21x | 1.1x |
| PEG | - | -0.7x | 1x | -0x | -1.3x | 0x | 0.2x | 0.5x |
| Capitalization / Revenue | 0.53x | 0.28x | 0.26x | 0.32x | 0.36x | 0.25x | 0.23x | 0.22x |
| EV / Revenue | 0.79x | 0.54x | 0.52x | 0.56x | 0.55x | 0.42x | 0.4x | 0.38x |
| EV / EBITDA | 8.42x | 6.04x | 8.65x | 9.02x | 8.66x | 6.39x | 5.99x | 5.6x |
| EV / EBIT | 10.4x | 10.1x | 24x | 15.5x | 12.6x | 8.14x | 7.26x | 6.73x |
| EV / FCF | 15.1x | -3,394x | 48.7x | 31.4x | 19.4x | 18.1x | 14.6x | 12.1x |
| FCF Yield | 6.64% | -0.03% | 2.05% | 3.18% | 5.16% | 5.53% | 6.87% | 8.3% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.1 | 0.86 | -0.16 | 0.56 | 0.38 | 1.076 | 1.522 | 1.731 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 9,389 | 10,106 | 9,494 | 9,446 | 10,288 | 11,178 | 11,866 | 12,562 |
| EBITDA 1 | 886.4 | 898.8 | 570.1 | 581.9 | 656.2 | 733.2 | 795.5 | 859 |
| EBIT 1 | 714.3 | 535.1 | 205.6 | 338.9 | 452.5 | 575.5 | 656.3 | 714.6 |
| Net income 1 | 250 | 196.4 | -35.4 | 131.3 | 88.2 | 254 | 361.1 | 410.5 |
| Net Debt 1 | 2,492 | 2,617 | 2,479 | 2,250 | 1,932 | 1,907 | 1,986 | 2,033 |
| Reference price 2 | 22.24 | 12.46 | 10.80 | 13.08 | 16.19 | 11.83 | 11.83 | 11.83 |
| Nbr of stocks (in thousands) | 223,469 | 225,757 | 227,253 | 229,487 | 231,605 | 234,714 | - | - |
| Announcement Date | 2/24/22 | 2/23/23 | 2/20/24 | 2/20/25 | 2/19/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11x | 0.42x | 6.39x | -.--% | 2.78B | |
| 21.68x | 0.86x | 10.24x | -.--% | 35.53B | |
| 18.79x | 0.86x | 7.07x | 2.43% | 19.52B | |
| 12.58x | - | - | -.--% | 13.82B | |
| 17.18x | 3.47x | 11.22x | 5.8% | 11.31B | |
| 19.02x | 8.09x | 15.85x | 5.04% | 9.38B | |
| 65.25x | 2.42x | 9.57x | -.--% | 7.47B | |
| 43.23x | 1.33x | 13.12x | 0.84% | 6.31B | |
| 34.97x | 1.09x | 8.34x | 0.33% | 4.75B | |
| 25.83x | 10.17x | - | 2.24% | 3.57B | |
| Average | 26.95x | 3.19x | 10.22x | 1.67% | 11.44B | |
| Weighted average by Cap. | 23.88x | 2.30x | 10.19x | 1.53% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CWK Stock
- Valuation Cushman & Wakefield Limited
Select your edition
All financial news and data tailored to specific country editions
