Cushman & Wakefield plc (CWK) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Cushman & Wakefield plc (US:CWK), trading at 13.78. In 2025, Cushman & Wakefield plc generated $10.29 Billion in revenue and $293.00 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Cushman & Wakefield plc is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 13.78
- Recent Revenue (2025): $10.29 Billion
- Free Cash Flow (2025): $293.00 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.