Cushman & Wakefield Ltd. (NYSE: CWK)

Sector: Real Estate Industry: Real Estate Services CIK: 0001628369
Market Cap 3.81 Bn
P/B 1.95
P/E 17.04
P/S 0.38
ROIC (Qtr) 10.05
Div Yield % 0.00
Rev 1y % (Qtr) 11.16
Total Debt (Qtr) 3.11 Bn
Debt/Equity (Qtr) 1.59

About

Cushman & Wakefield plc, or Cushman & Wakefield as it is commonly known, is a leading global commercial real estate services firm that has been in operation since 1917. The company is headquartered in Chicago, Illinois, and operates under the ticker symbol CWK. With a presence in nearly 400 offices across approximately 60 countries, Cushman & Wakefield provides a comprehensive range of services to its clients, including property, facilities, and project management, leasing, capital markets, and valuation and other services. The company's business...

Read more

Price action

Investment thesis

Bull case

  • Healthy cash reserves of 634.40M provide 4.91x coverage of short-term debt 129.20M, demonstrating strong liquidity position and minimal refinancing risk.
  • Robust free cash flow of 164.60M exceeds capital expenditure of 33.70M by 4.88x, indicating strong organic growth funding capability.
  • Long-term investments of 720.20M provide solid 4.35x backing of working capital 165.70M, showing strategic capital allocation.
  • Cash reserves of 634.40M provide solid 2.57x coverage of other non-current liabilities 246.60M, indicating strong liquidity.
  • Robust tangible asset base of 4.97B provides 30x coverage of working capital 165.70M, indicating strong operational backing.

Bear case

  • Operating cash flow of 198.30M barely covers its investment activities of (62.10M), with a coverage ratio of -3.19, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Cash reserves of 634.40M provide limited coverage of acquisition spending of (3.70M), which is -171.46x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • The company's operating cash flow of 198.30M shows concerning coverage of stock compensation expenses of 57.40M, with a 3.45 ratio indicating potential earnings quality issues.
  • Operating earnings of 475.40M show weak coverage of depreciation charges of 191.50M, with a 2.48 ratio indicating high capital intensity and potential reinvestment needs.
  • High depreciation of 191.50M relative to operating cash flow of 198.30M, which is 0.97x suggests significant maintenance capital requirements affecting free cash flow.

Peer comparison

Companies in the Real Estate Services
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 CBRE Cbre Group, Inc. 51.14 Bn 41.65 1.30 9.48 Bn
2 CSGP Costar Group, Inc. 26.47 Bn 1,304.00 8.66 1.18 Bn
3 BEKE KE Holdings Inc. 21.08 Bn 43.29 1.45 2.96 Bn
4 JLL Jones Lang Lasalle Inc 16.90 Bn 26.75 0.67 3.48 Bn
5 FSV FirstService Corp 7.01 Bn 56.92 1.78 1.51 Bn
6 COMP Compass, Inc. 6.69 Bn -118.64 1.01 0.48 Bn
7 CIGI Colliers International Group Inc. 5.39 Bn 69.70 2.00 2.50 Bn
8 OPEN Opendoor Technologies Inc. 4.15 Bn -13.09 0.88 1.79 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.84 1.34
EV to Cash from Ops. EV/CFO 32.44 2.97
EV to Debt EV to Debt 2.07 6.15
EV to EBIT EV/EBIT 13.53 5.23
EV to EBITDA EV/EBITDA 10.03 18.71
EV to Free Cash Flow [EV/FCF] EV/FCF 39.08 -9.39
EV to Market Cap EV to Market Cap 1.69 4.27
EV to Revenue EV/Rev 0.64 3.62
Price to Book Value [P/B] P/B 1.95 2.10
Price to Earnings [P/E] P/E 17.04 45.45
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 0.38
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 -6.05
Dividend per Basic Share Div per Share (Qtr) 0.00 0.22
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 0.42
Interest Coverage Int. cover (Qtr) 2.19 -2.22
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 29.65 -12,525.88
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -18.18 23.84
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 1.27
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 53.74 4.69
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 28.86 26.73
EBIT Growth (1y) % EBIT 1y % (Qtr) 37.76 12.80
EBT Growth (1y) % EBT 1y % (Qtr) 127.07 21.27
EPS Growth (1y) % EPS 1y % (Qtr) 155.26 22.42
FCF Growth (1y) % FCF 1y % (Qtr) -33.44 54.29
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 9.39 39.11
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.30 1.45
Cash Payout Ratio Cash Payout (Qtr) 0.00 -0.01
Cash Ratio Cash Ratio (Qtr) 0.25 1.45
Current Ratio Curr Ratio (Qtr) 1.07 2.16
Debt to Equity Ratio Debt/Equity (Qtr) 1.59 -0.06
Interest Cover Ratio Int Coverage (Qtr) 2.19 -2.22
Times Interest Earned Times Interest Earned (Qtr) 2.19 -2.22
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 6.70 -121.98
EBIT Margin % EBIT Margin % (Qtr) 4.75 -136.76
EBT Margin % EBT Margin % (Qtr) 2.58 -144.54
Gross Margin % Gross Margin % (Qtr) 18.30 32.87
Net Profit Margin % Net Margin % (Qtr) 2.20 -139.89