Cushman & Wakefield plc
S&P 600
$12.90
+1.74%
Delayed · cached 15 min
Fair value analysis
CWK
Cushman & Wakefield plc
$12.90
Close used for this calculation
$15.62Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
38/100
Quality radar
Consensus fair value
$15.62
Below FV▲ +21.1% against the close used
Model range $1.66 – $23.66
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$1.66Fair value$15.62Bull$23.66
FairClose
52-week traded range
52W low $11.8052W high $17.20
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Cushman & Wakefield plc closed at $12.90, 17.4% below the consensus fair value of $15.62 drawn from 7 valuation models.
Financial DNA score 38/100 — Average. P/E of 34.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$23.66
+83.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
P/E Fair Value
$7.60
-41.1%
EPS × 20x (sector P/E)
EPS=0.38, Sector P/E=20x
Peter Lynch (PEG)
$11.34
-12.1%
EPS × Growth% (PEG = 1 is fair)
EPS=0.38, g=29.8%
EV/EBITDA
$15.54
+20.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=556.7M
Book Value (P/B)
$1.66
-87.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8.54, ROE=4.4%, g=3%, r=10%
Reverse DCF
$12.90
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.3% | Historical: -29.8%
Margin of Safety
$11.72
-9.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=15.63, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.