eXp World Holdings, Inc.

eXp World Holdings, Inc.

EXPIยทNASDAQ

$4.58

-4.7%
Real EstateReal Estate - Services

eXp World Holdings, Inc., together with its subsidiaries, provides cloud-based real estate brokerage services for residential homeowners and homebuyers. The company facilitates buyers to search real-time property listings and sellers to list their properties through its various platforms; and offers buyers and sellers with access to a network of professionals, consumer-centric agents, and brokers. It is also involved in building 3D virtual worlds for work, education, and events; and focused on agent website and consumer real estate portal technology. In addition, the company operates SUCCESS print magazine, SUCCESS.com portal, SUCCESS newsletters, podcasts, digital training courses, and affiliated social media accounts across platforms. Further, it provides marketing, training, and other support services to its brokers and agents through proprietary technology enabled services, as well as technology and support services contracted to third parties. eXp World Holdings, Inc. operates in the United States, Canada, the United Kingdom, Australia, South Africa, India, Portugal, France, Mexico, Puerto Rico, Brazil, Italy, Hong Kong, Colombia, Spain, Israel, Panama, and Germany. The company was formerly known as eXp Realty International Corporation and changed its name to eXp World Holdings, Inc. in May 2016. eXp World Holdings, Inc. was incorporated in 2008 and is based in Bellingham, Washington.

At a Glance

Live Snapshot
Market Cap$728.65M
EPS-0.1400
P/E Ratio-32.68
Earnings Date07/30/2026
eXp World Holdings, Inc.

eXp World Holdings, Inc. Fair Value Envelope

EXPI ยท NASDAQ

Our analysis suggests that EXPI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $4.575, this represents a potential HIDDEN relative to our calculated worth for eXp World Holdings, Inc..

Intrinsic Value
Current Price: $4.575

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$144.5M
+ Cash & Equivalents$124.2M
Firm Value$268.7M
- Debt$0
Equity Value$268.7M
/ Shares Outstanding158,818,309B
DCF Value$2
OVERVALUED BY 63%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$69.9M
$41.2M
$24.3M
$14.3M
$8.4M
$5.0M
$2.9M
$1.7M
$1.0M
$599.3K
Maintenance CapEx
-$1.1M
-$664.7K
-$391.7K
-$230.8K
-$136.0K
-$80.2K
-$47.2K
-$27.8K
-$16.4K
-$9.7K
Owner Earnings
$68.8M
$40.5M
$23.9M
$14.1M
$8.3M
$4.9M
$2.9M
$1.7M
$1.0M
$589.6K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$63.7M
$34.7M
$19.0M
$10.3M
$5.6M
$3.1M
$1.7M
$917.2K
$500.5K
$273.1K
Terminal Value represents 3.2% of Enterprise Value