← Scroll for more →
Cushman & Wakefield Ltd. (CWK)
Real Estate
Latest Price
$12.07
TTM P/E
41.62
Normalized P/E
23.40
TTM Div Yield
--
Fwd Div Yield
--
Book Value
8.63
P/B Ratio
1.40
Valuation metrics
adjust assumptions →EPS: $0.38
Book value / share: $8.44
Formula: √(22.5 × EPS × BVPS)
Graham Number
$8.49
30% downside
Norm. op. income: $339M (median of 7yr)
Tax rate: 26%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$1.84
85% downside
Base FCF: $230M (median of recent 5yr)
Growth: 25%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$64.88
+438% upside
EPS: $0.38
Target P/E: 23×
Formula: EPS × P/E
P/E Fair Value
$8.74
28% downside