Cushman & Wakefield

Urbanization And ESG Trends Will Drive Digital Real Estate Expansion

AnalystHighTarget

Not Invested

Consensus Narrative from 9 Analysts

Published

02 May 25

Updated

15 Aug 25

AnalystHighTarget's Fair Value

US$20.00

26.1% undervalued

15 Aug

US$14.78

15.6%

8.0%

Author's Valuation

US$20.0

26.1% undervalued

AnalystHighTarget Fair Value

Narrative

Updates1

Shared on07 May 25
Fair value Increased 18%

AnalystHighTarget Fair Value

US$20.0

26.1% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

5.10%

Real Estate revenue growth rate

0.23%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

10.95%

Calculation

US$418.29m

Earnings '28

15.52x

PE Ratio '28

US$6.49b

Market Cap '28

US$6.49b

Market Cap '28

238.50m

No. shares '28

US$27.23

Share Price '28

US$27.23 Share Price '28

Discounted to 2025 @ 10.91% p.a.

US$19.96

Fair Value '25

Urbanization And ESG Trends Will Drive Digital Real Estate Expansion

Shared on07 May 25Fair value Increased 18%

Shared on07 May 25
Fair value Increased 18%