Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 1.1x - 1.2x | 1.1x |
| Historical Pb Multiple | -17.5x - 3.8x | 1.4x |
| Fair Value | $0.97 - $1.07 | $1.02 |
| Upside | 44.0% - 59.1% | 51.5% |
| Benchmarks | - | Full Ticker |
| Anywhere Real Estate Inc. | - | NYSE:HOUS |
| RE/MAX Holdings, Inc. | - | NYSE:RMAX |
| Compass, Inc. | - | NYSE:COMP |
| Zillow Group, Inc. | - | NasdaqGS:ZG |
| Offerpad Solutions Inc. | - | NYSE:OPAD |
| Opendoor Technologies Inc. | - | NasdaqGS:OPEN |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| HOUS | RMAX | COMP | ZG | OPAD | OPEN | |||
| NYSE:HOUS | NYSE:RMAX | NYSE:COMP | NasdaqGS:ZG | NYSE:OPAD | NasdaqGS:OPEN | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -22.4% | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -75.0% | 111.9% | 76.2% | 49.1% | 20.7% | -30.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -1.9% | -4.7% | -6.8% | -10.2% | -4.5% | -9.0% | ||
| Prior Fiscal Year | -1.7% | -21.2% | -6.6% | -8.1% | -8.9% | -4.0% | ||
| Latest Fiscal Year | -2.2% | 2.3% | -2.7% | -5.0% | -6.8% | -7.6% | ||
| Latest Twelve Months | -1.8% | 2.8% | -1.2% | -3.5% | -7.5% | -7.2% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -5.0% | -2.7% | -66.3% | -1.8% | -57.2% | -45.1% | ||
| Prior Fiscal Year | -5.6% | -15.5% | -67.9% | -3.5% | -104.8% | -26.8% | ||
| Latest Twelve Months | -6.8% | 2.0% | -15.0% | -1.7% | -97.6% | -47.7% | ||
| Next Fiscal Year | -4.4% | 9.8% | 35.6% | 8.9% | -158.9% | -19.0% | ||
| Two Fiscal Years Forward | -4.2% | 9.1% | 39.0% | 12.7% | 315.8% | -15.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.1x | 0.5x | 0.5x | 7.1x | 0.0x | 0.1x | ||
| Price / LTM EPS | -3.8x | 18.0x | -44.9x | -201.7x | -0.5x | -1.3x | ||
| Price / Book | 0.3x | 0.4x | 5.1x | 3.4x | 0.8x | 0.8x | ||
| Price / Fwd Book | 0.3x | 0.3x | 6.1x | 3.4x | 5.4x | 0.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.3x | 0.8x | 5.1x | |||||
| Historical P/B Ratio | -17.5x | 1.4x | 3.8x | |||||
| Selected P/B Multiple | 1.1x | 1.1x | 1.2x | |||||
| (x) Book Value | 645 | 645 | 645 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | HOUS | RMAX | COMP | ZG | OPAD | OPEN | |
| Value of Common Equity | 398 | 153 | 3,242 | 16,124 | 29 | 489 | |
| (/) Shares Outstanding | 111.8 | 19.9 | 518.7 | 241.5 | 27.5 | 728.9 | |
| Implied Stock Price | 3.56 | 7.68 | 6.25 | 66.78 | 1.05 | 0.67 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 3.56 | 7.68 | 6.25 | 66.78 | 1.05 | 0.67 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |