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 | 0.4x - 0.4x | 0.4x |
| Historical Pb Multiple | 0.2x - 0.9x | 0.5x |
| Fair Value | $5.64 - $6.24 | $5.94 |
| Upside | 69.0% - 86.8% | 77.9% |
| Benchmarks | - | Full Ticker |
| RE/MAX Holdings, Inc. | - | NYSE:RMAX |
| Zillow Group, Inc. | - | NasdaqGS:ZG |
| Offerpad Solutions Inc. | - | NYSE:OPAD |
| Compass, Inc. | - | NYSE:COMP |
| The Real Brokerage Inc. | - | NasdaqCM:REAX |
| Anywhere Real Estate Inc. | - | NYSE:HOUS |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| RMAX | ZG | OPAD | COMP | REAX | HOUS | |||
| NYSE:RMAX | NasdaqGS:ZG | NYSE:OPAD | NYSE:COMP | NasdaqCM:REAX | NYSE:HOUS | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -22.4% | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 110.3% | 29.1% | 47.0% | 51.9% | 3.5% | -32.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -4.1% | -10.6% | -4.3% | -7.1% | -10.4% | -2.2% | ||
| Prior Fiscal Year | -21.2% | -8.1% | -8.9% | -6.6% | -4.0% | -1.7% | ||
| Latest Fiscal Year | 2.3% | -5.0% | -6.8% | -2.7% | -2.1% | -2.2% | ||
| Latest Twelve Months | 2.3% | -5.0% | -6.8% | -2.7% | -2.1% | -2.2% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -2.6% | -2.3% | -54.3% | -69.7% | -134.0% | -6.2% | ||
| Prior Fiscal Year | -15.5% | -3.5% | -104.8% | -67.9% | -93.2% | -5.6% | ||
| Latest Twelve Months | 1.7% | -2.4% | -83.2% | -36.8% | -76.9% | -7.9% | ||
| Next Fiscal Year | 9.0% | 9.2% | -209.1% | 32.4% | 23321.8% | -1.4% | ||
| Two Fiscal Years Forward | 8.8% | 12.0% | 188.2% | 34.3% | 3.6% | -0.7% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.9x | 7.5x | 0.0x | 0.9x | 0.7x | 0.1x | ||
| Price / LTM EPS | 22.3x | -150.2x | -0.7x | -31.5x | -31.7x | -2.9x | ||
| Price / Book | 0.6x | 3.5x | 1.0x | 11.9x | 26.1x | 0.2x | ||
| Price / Fwd Book | 0.3x | 3.3x | -41.3x | 9.2x | -26.0x | 0.2x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.6x | 3.5x | 26.1x | |||||
| Historical P/B Ratio | 0.2x | 0.5x | 0.9x | |||||
| Selected P/B Multiple | 0.4x | 0.4x | 0.4x | |||||
| (x) Book Value | 1,567 | 1,567 | 1,567 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | RMAX | ZG | OPAD | COMP | REAX | HOUS | |
| Value of Common Equity | 160 | 16,511 | 45 | 4,859 | 840 | 372 | |
| (/) Shares Outstanding | 19.0 | 242.6 | 27.4 | 557.3 | 204.0 | 111.3 | |
| Implied Stock Price | 8.43 | 68.07 | 1.66 | 8.72 | 4.12 | 3.34 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 8.43 | 68.07 | 1.66 | 8.72 | 4.12 | 3.34 | |
| 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 | |