Skip to content

Jones Lang LaSalle, Inc. (JLL) — WACC Analysis

WACC Breakdown

Jones Lang LaSalle, Inc. (JLL) has a weighted average cost of capital (WACC) of 9.7%. The cost of equity is 10.1%, derived from a beta of 1.24 and a risk-free rate of 5.2%. The after-tax cost of debt is 5.5%. The capital structure is 91.3% equity and 8.7% debt.

Interpretation

A WACC of 9.7% is moderate, reflecting the market's balanced risk assessment of Jones Lang LaSalle, Inc..

Investors can compare JLL's WACC of 9.7% against industry peers to gauge its relative financing costs. A beta of 1.24 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

JLL WACC: 9.73% for Jones Lang LaSalle, Inc.

Current inputs imply a 10.13% cost of equity and a 6.99% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

Jones Lang LaSalle, Inc. Common Stock (JLL) WACC Results
Weighted Average Cost of Capital
9.73%
Cost of Equity
10.13%
Risk-Free Rate5.22%
Beta1.24
Market Risk Premium4.23%
Cost of Debt
5.52%
Pre-Tax Cost of Debt6.99%
Tax Rate21.00%
Tax Shield1.47%
Capital Structure
Equity: 91.34%($13.71B)
Debt: 8.66%($1299.70M)
Equity Component
9.25%
91.34% × 10.13%
Debt Component
0.48%
8.66% × 5.52%

Jones Lang LaSalle, Inc. (JLL) WACC in context

Jones Lang LaSalle, Inc. (JLL) currently screens with an estimated WACC of 9.73%. That blends a 10.13% cost of equity, a 6.99% pre-tax cost of debt, and a 91.34% equity weight into the discount rate you would typically use in a DCF model.

falls into a common range for established public companies and is a practical DCF starting point.

What JLL WACC implies

A 9.73% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates JLL

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.24 and equity accounts for 91.34% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.