image
eXp World Holdings, Inc. EXPI
Real Estate - Real Estate - Services - NASDAQ - US
Watchlist
$ 9.9915
-2.75 %
$ 1.56 B
Market Cap
-110.11
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one EXPI stock under the worst case scenario is HIDDEN Compared to the current market price of 9.99 USD, eXp World Holdings, Inc. is HIDDEN

EXPI Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one EXPI stock under the base case scenario is HIDDEN Compared to the current market price of 9.99 USD, eXp World Holdings, Inc. is HIDDEN

EXPI Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one EXPI stock under the best case scenario is HIDDEN Compared to the current market price of 9.99 USD, eXp World Holdings, Inc. is HIDDEN

EXPI Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart EXPI

image
1M 8%
6M -9%
1Y -44%
3Y -42%
5Y 4%
All
$12.0$12.0$11.5$11.5$11.0$11.0$10.5$10.5$10.0$10.0$9.5$9.5$9.0$9.0$8.5$8.5$8.0$8.0$7.5$7.5$7.0$7.0Feb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '2515 Jul15 Jul
FINANCIALS
4.57 B REVENUE
6.69%
Growth Rates
1Year 6.69%
3Years 6.60%
5Years 36.05%
7Years 61.98%
10Years 79.21%
-19 M OPERATING INCOME
-15.39%
Growth Rates
1Year -15.39%
3Years -15.88%
5Years -16.69%
7Years 2.10%
10Years -88.59%
-21.3 M NET INCOME
-137.01%
Growth Rates
1Year -137.01%
3Years -8.07%
5Years -17.35%
7Years 0.57%
10Years -70.35%
192 M OPERATING CASH FLOW
-8.42%
Growth Rates
1Year -8.42%
3Years -8.12%
5Years 28.25%
7Years 73.01%
10Years 94.72%
-19.5 M INVESTING CASH FLOW
-44.19%
Growth Rates
1Year -44.19%
3Years -0.95%
5Years -23.82%
7Years -47.51%
10Years -81.92%
-170 M FINANCING CASH FLOW
7.45%
Growth Rates
1Year 7.45%
3Years 1.80%
5Years -47.30%
7Years -173.39%
10Years -121.69%
955 M REVENUE
-13.05%
Growth Rates
1Year 6.69%
3Years 6.60%
5Years 36.05%
7Years 61.98%
10Years 79.21%
-10.4 M OPERATING INCOME
5.87%
Growth Rates
1Year -15.39%
3Years -15.88%
5Years -16.69%
7Years 2.10%
10Years -88.59%
-11 M NET INCOME
-3.06%
Growth Rates
1Year -137.01%
3Years -8.07%
5Years -17.35%
7Years 0.57%
10Years -70.35%
39.8 M OPERATING CASH FLOW
190.49%
Growth Rates
1Year -8.42%
3Years -8.12%
5Years 28.25%
7Years 73.01%
10Years 94.72%
-14.2 M INVESTING CASH FLOW
-118.81%
Growth Rates
1Year -44.19%
3Years -0.95%
5Years -23.82%
7Years -47.51%
10Years -81.92%
-12.3 M FINANCING CASH FLOW
61.62%
Growth Rates
1Year 7.45%
3Years 1.80%
5Years -47.30%
7Years -173.39%
10Years -121.69%
Balance Sheet eXp World Holdings, Inc.
image
Current Assets 268 M
Cash & Short-Term Investments 114 M
Receivables 87.7 M
Other Current Assets 66.7 M
Non-Current Assets 123 M
Long-Term Investments 0
PP&E 11.6 M
Other Non-Current Assets 111 M
29.08 %22.44 %17.06 %2.97 %28.44 %Total Assets$390.7m
Current Liabilities 186 M
Accounts Payable 10.5 M
Short-Term Debt 0
Other Current Liabilities 175 M
Non-Current Liabilities 0
Long-Term Debt 0
Other Non-Current Liabilities 0
5.64 %94.36 %Total Liabilities$185.9m
EFFICIENCY
Earnings Waterfall eXp World Holdings, Inc.
image
Revenue 4.57 B
Cost Of Revenue 4.23 B
Gross Profit 342 M
Operating Expenses 322 M
Operating Income -19 M
Other Expenses 2.27 M
Net Income -21.3 M
5b5b5b5b4b4b4b4b3b3b3b3b2b2b2b2b1b1b500m500m00(500m)(500m)5b(4b)342m(322m)(19m)(2m)(21m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
7.50% GROSS MARGIN
7.50%
Averages
1Year 7.50%
3Years 7.68%
5Years 7.95%
7Years 8.06%
10Years 9.57%
-0.42% OPERATING MARGIN
-0.42%
Averages
1Year -0.42%
3Years -0.23%
5Years 0.40%
7Years -0.48%
10Years -8.52%
-0.47% NET MARGIN
-0.47%
Averages
1Year -0.47%
3Years -0.11%
5Years 0.71%
7Years -0.27%
10Years -8.41%
-10.38% ROE
-10.38%
Averages
1Year -10.38%
3Years -2.61%
5Years 10.14%
7Years -6.07%
10Years -233.98%
-5.44% ROA
-5.44%
Averages
1Year -5.44%
3Years -1.24%
5Years 5.75%
7Years -3.05%
10Years -96.32%
-9.90% ROIC
-9.90%
Averages
1Year -9.90%
3Years -2.42%
5Years 10.02%
7Years -6.31%
10Years -235.64%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis eXp World Holdings, Inc.
image
250m250m200m200m150m150m100m100m50m50m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -21.3 M
Depreciation & Amortization 10.3 M
Capital Expenditures -6.48 M
Stock-Based Compensation 157 M
Change in Working Capital 46.7 M
Others 46.8 M
Free Cash Flow 185 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets eXp World Holdings, Inc.
image
Wall Street analysts predict an average 1-year price target for EXPI of $19.3 , with forecasts ranging from a low of $12 to a high of $34 .
EXPI Lowest Price Target Wall Street Target
12 USD 20.10%
EXPI Average Price Target Wall Street Target
19.3 USD 93.02%
EXPI Highest Price Target Wall Street Target
34 USD 240.29%
Price
Max Price Target
Min Price Target
Average Price Target
35353030252520201515101055Sep '24Sep '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26Jul '26Jul '26
4. DIVIDEND ANALYSIS
0.50% DIVIDEND YIELD
0.05 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
0.2500.2500.2000.2000.1500.1500.1000.1000.0500.0500.0000.0000.040.0450.050.050.040.0450.050.050.040.0450.050.050.040.160.0450.180.050.200.050.200.002021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 7
6. Ownership
Insider Ownership eXp World Holdings, Inc.
image
Sold
0-3 MONTHS
886 K USD 2
3-6 MONTHS
3.11 M USD 1
6-9 MONTHS
7.18 M USD 4
9-12 MONTHS
9.05 M USD 2
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
eXp World Holdings to Announce Second Quarter 2025 Results on July 31, 2025 Management to discuss second quarter 2025 results and host investor Q&A at virtual event Management to discuss second quarter 2025 results and host investor Q&A at virtual event globenewswire.com - 1 week ago
From Isolation to Innovation: Tammy Register Moves Her 15-agent, $88M Raleigh-Durham Team to eXp Realty After years of top-tier performance, The Tammy Register Team finds a community-driven, innovation-first future with eXp globenewswire.com - 2 weeks ago
eXp World Holdings Appoints Jesse Hill as CFO as Company Continues Next Phase of Growth Veteran Finance Executive to Drive Long-Term Financial Strategy and Shareholder Value Veteran Finance Executive to Drive Long-Term Financial Strategy and Shareholder Value globenewswire.com - 3 weeks ago
eXp Realty selects Cloze's AI-powered real estate platform for CRM of Choice program WELLESLEY, Mass., July 01, 2025 (GLOBE NEWSWIRE) -- Cloze, the AI-powered real estate platform for sphere selling, today announced its inclusion in eXp Realty's new CRM of Choice program. globenewswire.com - 3 weeks ago
eXp Realty Empowers Agents with CRM of Choice, Advancing Technology Freedom and Business Autonomy Agents across the U.S., Puerto Rico, and Canada now have the freedom to select the CRM that best supports their business globenewswire.com - 3 weeks ago
eXp Realty Names Lofty Preferred Solution Provider in New CRM of Choice Program PHOENIX, July 01, 2025 (GLOBE NEWSWIRE) -- Award-winning real estate technology innovator  Lofty  today announced the company has been selected as a preferred solution provider in eXP Realty's new CRM of Choice program. The initiative provides agents day one access to the leading tech platforms in the industry, designed to automate time consuming processes, boost agent productivity and accelerate business growth. globenewswire.com - 3 weeks ago
YouTube Star Kyler Ferris Brings $164M Team to eXp Realty, Launches First-of-Its-Kind Video-Powered Mega Team in Houston Kyler Ferris, founder of Ferris Realty, reunites with eXp Realty, bringing a 45-agent team and partnering with Joe Rodriguez to create a mega Houston YouTube presence globenewswire.com - 1 month ago
eXp Realty Places 61 Agents and Teams on NAHREP's Top 250 Latino Agents List Three eXp teams are among the top 10 Latino teams, showcasing eXp Realty's strong production and commitment to diversity, excellence and performance Three eXp teams are among the top 10 Latino teams, showcasing eXp Realty's strong production and commitment to diversity, excellence and performance globenewswire.com - 1 month ago
eXp Realty Dominates 2025 RealTrends Rankings With 757 Agents and Teams Honored 40 eXp Realty agents and teams break into the elite “The Thousand” list, and the firm claims #1 spot for transactions nationwide 40 eXp Realty agents and teams break into the elite “The Thousand” list, and the firm claims #1 spot for transactions nationwide globenewswire.com - 1 month ago
From a $91M Year to a Bold New Chapter: Costanza Genoese Zerbi Joins eXp Realty Top Southern California agent reignites her production goals with move to eXp Realty and its high-performance network Top Southern California agent reignites her production goals with move to eXp Realty and its high-performance network globenewswire.com - 1 month ago
New Strong Sell Stocks for May 30th FL, EXPI and HONE have been added to the Zacks Rank #5 (Strong Sell) List on May 30, 2025. zacks.com - 1 month ago
Top Arizona Team Led by Scott Kumler Joins eXp Realty, Bringing $80M in Volume Citing unmatched leadership, agent support, and growth opportunities, Scott Kumler has moved his award-winning The Kumler Group to eXp Realty Citing unmatched leadership, agent support, and growth opportunities, Scott Kumler has moved his award-winning The Kumler Group to eXp Realty globenewswire.com - 2 months ago
8. Profile Summary

eXp World Holdings, Inc. EXPI

image
COUNTRY US
INDUSTRY Real Estate - Services
MARKET CAP $ 1.56 B
Dividend Yield 0.50%
Description 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.
Contact 2219 Rimland Drive, Bellingham, WA, 98226 https://expworldholdings.com
IPO Date Feb. 7, 2018
Employees 2001
Officers Jesse Hill Interim Chief Financial Officer Ms. Renee Kaspar Executive Vice President & Chief Human Resources Officer of eXp Realty Mr. Jian Cheng Strategic Advisor Mr. Sumanth Kamath Chief Technology Officer of eXp Realty Mr. Alex Howland Ph.D. President of eXp World Technologies Mr. Patrick O'Neill Chief Operating Officer of eXp Realty Mr. Seth Siegler Chief Innovation Officer of eXp Realty Mr. James H. Bramble J.D. Chief Legal Counsel, General Counsel & Corporate Secretary Mr. Glenn Darrel Sanford Founder, Chairman & Chief Executive Officer Mr. Leo Pareja Chief Executive Officer of eXp Realty