Stock CWK CUSHMAN & WAKEFIELD PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Cushman & Wakefield plc

Equities

CWK

GB00BFZ4N465

Real Estate Services

Market Closed - Nyse
Other stock markets
 21:00:02 01/05/2024 BST 		5-day change 1st Jan Change
9.61 USD -0.41% Intraday chart for Cushman & Wakefield plc -0.21% -11.02%
04-29 Cushman & Wakefield Reports No Adjusted Profit or Loss in Q1, Revenue Declines MT
04-29 Transcript : Cushman & Wakefield plc, Q1 2024 Earnings Call, Apr 29, 2024

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,479 3,287 4,970 2,813 2,454 2,201 - -
Enterprise Value (EV) 1 6,325 5,487 7,462 5,430 4,933 4,657 4,651 4,539
P/E ratio - -14.8 x 20.2 x 14.5 x -67.5 x 14 x 9.53 x 7.36 x
Yield - - - - - - - -
Capitalization / Revenue 0.51 x 0.42 x 0.53 x 0.28 x 0.26 x 0.22 x 0.22 x 0.21 x
EV / Revenue 0.72 x 0.7 x 0.79 x 0.54 x 0.52 x 0.47 x 0.46 x 0.43 x
EV / EBITDA 8.73 x 10.9 x 8.42 x 6.04 x 8.65 x 7.49 x 6.64 x 5.85 x
EV / FCF 33.5 x -69.3 x 15.1 x -3,394 x 48.7 x 24.3 x 22 x 18.5 x
FCF Yield 2.99% -1.44% 6.64% -0.03% 2.05% 4.12% 4.54% 5.4%
Price to Book 3.45 x 3.01 x 3.44 x 1.69 x 1.46 x 1.22 x 1.2 x 1.05 x
Nbr of stocks (in thousands) 219,127 221,630 223,469 225,757 227,253 229,047 - -
Reference price 2 20.44 14.83 22.24 12.46 10.80 9.610 9.610 9.610
Announcement Date 27/02/20 25/02/21 24/02/22 23/02/23 20/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 8,751 7,844 9,389 10,106 9,494 9,863 10,147 10,678
EBITDA 1 724.4 504.3 886.4 898.8 570.1 621.6 700.1 775.7
EBIT 1 427.7 240.7 714.3 535.1 205.6 424.4 476.6 545.7
Operating Margin 4.89% 3.07% 7.61% 5.3% 2.17% 4.3% 4.7% 5.11%
Earnings before Tax (EBT) 1 42.8 -176.6 339.9 338 -30 183 255.8 301.2
Net income 1 0.2 -220.5 250 196.4 -35.4 157.9 233 301.5
Net margin 0% -2.81% 2.66% 1.94% -0.37% 1.6% 2.3% 2.82%
EPS 2 - -1.000 1.100 0.8600 -0.1600 0.6870 1.008 1.306
Free Cash Flow 1 189 -79.2 495.7 -1.6 101.2 192 211 245
FCF margin 2.16% -1.01% 5.28% -0.02% 1.07% 1.95% 2.08% 2.29%
FCF Conversion (EBITDA) 26.09% - 55.92% - 17.75% 30.89% 30.14% 31.58%
FCF Conversion (Net income) 94,500% - 198.28% - - 121.58% 90.57% 81.26%
Dividend per Share 2 - - - - - - - -
Announcement Date 27/02/20 25/02/21 24/02/22 23/02/23 20/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 2,884 2,331 2,613 2,515 2,647 2,249 2,406 2,286 2,552 2,185 2,324 2,351 2,705 2,339 2,540
EBITDA 1 347.7 214.4 262.8 201.9 219.7 60.9 146.1 150 213.1 78.1 128.6 168.5 239.2 96.35 150.6
EBIT 1 303.9 173.8 223.1 112.1 111.1 -18.3 56.3 57.6 110 18.8 78.36 108.9 182.2 55 120
Operating Margin 10.54% 7.46% 8.54% 4.46% 4.2% -0.81% 2.34% 2.52% 4.31% 0.86% 3.37% 4.63% 6.74% 2.35% 4.72%
Earnings before Tax (EBT) 1 197.6 76.1 123 50.1 88.8 -89.2 6.4 -17.3 70.1 -26.5 2.1 49.8 157.6 - -
Net income 1 145.8 45.5 97.2 23.9 29.8 -76.4 5.1 -33.9 69.8 -28.8 23.48 43.08 101.2 - -
Net margin 5.06% 1.95% 3.72% 0.95% 1.13% -3.4% 0.21% -1.48% 2.73% -1.32% 1.01% 1.83% 3.74% - -
EPS 2 0.6400 0.2000 0.4300 0.1100 0.1300 -0.3400 0.0200 -0.1500 0.3000 -0.1300 0.0900 0.1833 0.4300 - 0.2100
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 24/02/22 05/05/22 04/08/22 03/11/22 23/02/23 04/05/23 31/07/23 30/10/23 20/02/24 29/04/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,846 2,201 2,492 2,617 2,479 2,456 2,449 2,338
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.549 x 4.364 x 2.812 x 2.912 x 4.348 x 3.95 x 3.499 x 3.014 x
Free Cash Flow 1 189 -79.2 496 -1.6 101 192 211 245
ROE (net income / shareholders' equity) 27.6% 15.1% 36.3% 29.3% 11.5% 10.6% 13.6% 15.6%
ROA (Net income/ Total Assets) 5.37% 2.5% 6.06% 5.75% 2.44% 2.68% 3.68% 4.67%
Assets 1 3.727 -8,828 4,127 3,419 -1,453 5,904 6,327 6,451
Book Value Per Share 2 5.930 4.930 6.470 7.360 7.380 7.870 7.980 9.140
Cash Flow per Share 1.200 -0.1700 2.430 0.2200 - - - -
Capex 1 80.3 41 53.8 50.7 51 66.5 71.3 75.3
Capex / Sales 0.92% 0.52% 0.57% 0.5% 0.54% 0.67% 0.7% 0.7%
Announcement Date 27/02/20 25/02/21 24/02/22 23/02/23 20/02/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Cushman & Wakefield plc

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
9.61 USD
Average target price
12.43 USD
Spread / Average Target
+29.33%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Real Estate Services

1st Jan change Capi.
CUSHMAN & WAKEFIELD PLC Stock Cushman & Wakefield plc
-11.02% 2.2B
CBRE GROUP, INC. Stock CBRE Group, Inc.
-7.33% 26.03B
KE HOLDINGS INC. Stock KE Holdings Inc.
-7.77% 18.2B
ZILLOW GROUP, INC. Stock Zillow Group, Inc.
-26.94% 9.87B
CAPITALAND INVESTMENT LIMITED Stock CapitaLand Investment Limited
-19.30% 9.9B
JONES LANG LASALLE INCORPORATED Stock Jones Lang LaSalle Incorporated
-4.48% 8.57B
FIRSTSERVICE CORPORATION Stock FirstService Corporation
-6.06% 6.59B
COLLIERS INTERNATIONAL GROUP INC. Stock Colliers International Group Inc.
-14.14% 5.25B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY Stock Makkah Construction and Development Company
+43.74% 4.75B
CHINA OVERSEAS PROPERTY HOLDINGS LIMITED Stock China Overseas Property Holdings Limited
-15.87% 2.01B
Other Real Estate Services
  1. Stock Market
  2. Equities
  3. CWK Stock
  4. Financials Cushman & Wakefield plc