* Note: Prices are in Million (M) USD.
Description:
Real Brokerage Inc. (REAX) is an innovative residential real estate brokerage headquartered in Toronto, Canada, that leverages a proprietary technology platform to enhance agent productivity and optimize client experiences. By integrating advanced digital solutions, the company streamlines the home buying and selling process, thereby positioning itself favorably in the competitive real estate sector. With a strong commitment to innovation and growth, Real Brokerage not only targets market expansion but also delivers distinct value propositions that support both clients and real estate professionals, ensuring sustainable returns for its shareholders in a dynamic industry.
These criteria used Company's Cash, EBITDA and Debt balance to determines its fair value:
Cash : $36 M
Debt : $0 M
EBITDA : $-11 M
Since Ebitda is less than 0, 0 points assigned.
This criteria used industry in which company operates:
Sector: Real estate
Industry: Real estate services
Based on industry, 3 points assigned.
This criteria used Company's Price To Earning (P/E) Ratio to determines its fair value:
Message: Cannot calculate PE Ratio since EPS is either 0 or negative.
Using default values for calculation.
Forward PE Ratio (using default values): 20.00
Since Forward PE Ratio is between 20 - 25, 2 points assigned.
This criteria used Company's ability to convert Sales into free cash flow to determine fair value:
Using last 7 overlapping fiscal years (max 20).Average Free Cash Flow: $10 M
Average Revenue: $357 M
Revenue Converted To Free Cash Flow (%): 2.8%
Since Free Cash Flow (FCF) to Revenue percentage is less than 15, 1 point assigned.
This criteria used company's growth potential to calculate its fair value:
Latest Revenue (2024-12-31): $1,265 M
Revenue 5 Years Ago (2019-12-31): $16 M
Total Growth over 5 Years: 7,928.9%
5-Year Revenue CAGR (Historical): 140.4%
Forward 5-Year CAGR (Tapered): 70.2%
Since historical Revenue CAGR is greater than 20, 5 points assigned.
This criteria used Company's ability to buy back its own share:
Latest Share Count (2024-12-31): $191 M
Share Count 5 Years Ago (2020-12-31): $102 M
Company is not buying back its own shares, 0 points assigned.
This criteria used Company's dividend payout ratio to determine its fair value:
Next Year Earnings Per Share (EPS): $-0.01
Trailing 12-Month Earnings Per Share (EPS): $0.00
Average Earnings Per Share (EPS): $0.00
Dividend Per Share (DPS): $0
Payout Ratio: 0%
Dividend Yield: 0.00%
⚠️ Caution: Negative earnings detected — Further research is recommended - Next Fiscal Yr EPS: $-0.01
Since Dividend Per Share is less than or equal to 0, 0 point assigned.
Since Dividend Yield is less than 1, 0 point assigned.
This criteria used Company's Return On Equity (ROE%) to determine its fair value:
Using last 6 valid ROE years (max 20).Average ROE: -67.2%
Since Average ROE is non-positive, 0 point assigned.
This criteria used Company's current price to its 52 week low price to determines its fair value:
Current Price: $3.62
52-Week Low: $3.42
Threshold Price (15% Above 52-Week Low): $3.93
Since Current price is within 15% threshold, 5 points assigned.
This criteria used Company's Market Cap to determines its fair value:
Market Capitalization: $818 M
Since Market Cap is less than 10B, 1 point assigned.
% Exposure to Total Portfolio
Based on the market cap, we recommend do not exceed 1% exposure of Total Portfolio.
Warren Buffett's Owners' Earnings:
Owners' Earnings (FCF/Share) (TTM ending 2025-09-30): $0.35
Owners' Earnings (FCF/Share, latest positive annual) (2024-12-31): $0.25
Note: Many fast-growing companies reinvest heavily, so Owners' Earnings may appear low.
Consider other factors in your valuation.
Value-Trade has assigned 17 points to above Real Brokerage Inc (REAX) stock.
Heads up: One or more P/E inputs look exaggerated and may skew the blend.
• Growth Based PE 50.00 (>2× median)
Further research is recommended; please use your own due diligence.
In such cases, multiplying earnings by the long-run average P/E typically gives a closer, more reliable fair value.
Fair Value PE 12, Industry Based PE 13, Growth Based PE 50, RCFC Based PE 2.79, Risk-Free Anchored PE (25% MoS) 18.47. Based on these 5 values, average assigned is 19.25. The fair value of Real Brokerage Inc (REAX) stock cannot be calculated since EBITDA and EPS are either 0 or negative.
