Anywhere Real Estate Inc.

Anywhere Real Estate Inc.

HOUSยทNYSE

$17.64

+0.0000%
Real EstateReal Estate - Services

Anywhere Real Estate Inc., through its subsidiaries, provides residential real estate services. It operates through three segments: Realogy Franchise Group, and Realogy Brokerage Group. The Realogy Franchise Group segment franchises its residential real estate brokerages under the Century 21, Coldwell Banker, Coldwell Banker Commercial, Corcoran, ERA, Sotheby's International Realty, and Better Homes and Gardens Real Estate brand names. This segment also offers lead generation and relocation services. As of December 31, 2020, this segment's real estate franchise systems and proprietary brands had approximately 20,100 offices and 320,700 independent sales agents worldwide. The Realogy Brokerage Group segment owns and operates a full-service residential real estate brokerage business under the Coldwell Banker, Corcoran, and Sotheby's International Realty brand names to assist home buyers and sellers in the listing, marketing, selling, and finding homes. As of December 31, 2020, this segment owned and operated 670 brokerage offices with approximately 53,100 independent sales agents. The Realogy Title Group segment provides title, escrow, and settlement services to real estate companies, corporations, and financial institutions. This segment also serves as an underwriter of title insurance policies in connection with residential and commercial real estate transactions. The company was formerly known as Realogy Holdings Corp. and changed its name to Anywhere Real Estate Inc. in June 2022. Anywhere Real Estate Inc. was incorporated in 2006 and is headquartered in Madison, New Jersey.

At a Glance

Live Snapshot
Market Cap$1.98B
EPS-1.1500
P/E Ratio-15.34
Earnings Date02/12/2026
Anywhere Real Estate Inc.

Anywhere Real Estate Inc. Fair Value Envelope

HOUS ยท NYSE

Our analysis suggests that HOUS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $17.64, this represents a potential HIDDEN relative to our calculated worth for Anywhere Real Estate Inc..

Intrinsic Value
Current Price: $17.64

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$76.9M
+ Cash & Equivalents$118.0M
Firm Value$194.9M
- Debt$3.1B
Equity Value-$2.9B
/ Shares Outstanding112,096,774B
DCF Value-$26
OVERVALUED BY 245%

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
$52.0M
$26.0M
$13.0M
$6.5M
$3.3M
$1.6M
$812.5K
$406.3K
$203.1K
$101.6K
Maintenance CapEx
-$7.8M
-$3.9M
-$2.0M
-$975.0K
-$487.5K
-$243.8K
-$121.9K
-$60.9K
-$30.5K
-$15.2K
Owner Earnings
$44.2M
$22.1M
$11.1M
$5.5M
$2.8M
$1.4M
$690.6K
$345.3K
$172.7K
$86.3K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$40.9M
$18.9M
$8.8M
$4.1M
$1.9M
$870.4K
$403.0K
$186.6K
$86.4K
$40.0K
Terminal Value represents 0.9% of Enterprise Value