image
Real Estate - Real Estate - Services - NASDAQ - CA
$ 4.175
-3.29 %
$ 861 M
Market Cap
-58.86
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one REAX stock under the worst case scenario is HIDDEN Compared to the current market price of 4.17 USD, The Real Brokerage Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one REAX stock under the base case scenario is HIDDEN Compared to the current market price of 4.17 USD, The Real Brokerage Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one REAX stock under the best case scenario is HIDDEN Compared to the current market price of 4.17 USD, The Real Brokerage Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart REAX

image
$5.6$5.6$5.4$5.4$5.2$5.2$5.0$5.0$4.8$4.8$4.6$4.6$4.4$4.4$4.2$4.2$4.0$4.015 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '25
FINANCIALS
1.26 B REVENUE
83.50%
-25.2 M OPERATING INCOME
3.01%
-26.5 M NET INCOME
3.49%
48.7 M OPERATING CASH FLOW
145.21%
3.81 M INVESTING CASH FLOW
157.46%
-33.1 M FINANCING CASH FLOW
-736.87%
354 M REVENUE
0.96%
-5.21 M OPERATING INCOME
18.43%
-5.12 M NET INCOME
23.62%
16 M OPERATING CASH FLOW
290.45%
-1.38 M INVESTING CASH FLOW
-161.36%
-7.1 M FINANCING CASH FLOW
-4.84%
Balance Sheet The Real Brokerage Inc.
image
Current Assets 72.9 M
Cash & Short-Term Investments 32.8 M
Receivables 14.4 M
Other Current Assets 25.7 M
Non-Current Assets 13.7 M
Long-Term Investments 0
PP&E 2.12 M
Other Non-Current Assets 11.6 M
37.91 %16.57 %29.72 %13.36 %Total Assets$86.6m
Current Liabilities 54.5 M
Accounts Payable 1.37 M
Short-Term Debt 0
Other Current Liabilities 53.1 M
Non-Current Liabilities 0
Long-Term Debt 0
Other Non-Current Liabilities 0
97.48 %Total Liabilities$54.5m
EFFICIENCY
Earnings Waterfall The Real Brokerage Inc.
image
Revenue 1.26 B
Cost Of Revenue 1.15 B
Gross Profit 115 M
Operating Expenses 140 M
Operating Income -25.2 M
Other Expenses 1.32 M
Net Income -26.5 M
1b1b1b1b1b1b800m800m600m600m400m400m200m200m00(200m)(200m)1b(1b)115m(140m)(25m)(1m)(27m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
9.07% GROSS MARGIN
9.07%
-1.99% OPERATING MARGIN
-1.99%
-2.10% NET MARGIN
-2.10%
-82.56% ROE
-82.56%
-30.65% ROA
-30.65%
-78.48% ROIC
-78.48%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis The Real Brokerage Inc.
image
50m50m45m45m40m40m35m35m30m30m25m25m20m20m15m15m10m10m5m5m00(5m)(5m)20192019202020202021202120222022202320232024202420252025
Net Income -26.5 M
Depreciation & Amortization 1.4 M
Capital Expenditures -1.04 M
Stock-Based Compensation 52.9 M
Change in Working Capital 19.9 M
Others 28 M
Free Cash Flow 47.7 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets The Real Brokerage Inc.
image
REAX has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 9
6. Ownership
Insider Ownership The Real Brokerage Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
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
Real Announces $150 Million Share Repurchase Authorization MIAMI--(BUSINESS WIRE)--The Real Brokerage Inc. (NASDAQ: REAX), a technology platform reshaping real estate for agents, home buyers, and sellers, today announced that its Board of Directors has authorized a new share repurchase program for up to the lesser of $150 million in value, or 35 million in shares. “This new authorization reflects our Board's confidence in Real's long-term strategy, and our commitment to delivering value to shareholders,” said Tamir Poleg, Chairman and Chief Executive O. businesswire.com - 2 weeks ago
Real to Present at the William Blair 45th Annual Growth Stock Conference MIAMI--(BUSINESS WIRE)--The Real Brokerage Inc. (NASDAQ: REAX) (“Real” or the “Company”), a technology platform reshaping real estate for agents, home buyers and sellers, today announced that its Chairman and Chief Executive Officer, Tamir Poleg, will present at the William Blair 45th Annual Growth Stock Conference in Chicago on Tuesday, June 3, 2025 at 2:00 p.m. CT (3:00 p.m. ET). Conference Presentation Details: Date: Tuesday, June 3, 2025 Time: 2:00 p.m. CT (3:00 p.m. ET) Webcast link: https. businesswire.com - 3 weeks ago
Real's April Agent Survey: Market Momentum Slips, But Agents Remain Upbeat TORONTO & NEW YORK--(BUSINESS WIRE)--The Real Brokerage Inc. (NASDAQ: REAX, “Real”), a technology platform reshaping real estate for agents, home buyers and sellers, today released results from its April 2025 Agent Survey. Agents reported a modest pullback in home sales activity in April following March's rebound. However, agent sentiment remained constructive, with nearly 60% of agents optimistic about the outlook for their local markets over the next 12 months. “April's survey data reflects a. businesswire.com - 4 weeks ago
The Real Brokerage Inc. (REAX) Q1 2025 Earnings Call Transcript The Real Brokerage Inc. (NASDAQ:REAX ) Q1 2025 Earnings Conference Call May 8, 2025 8:00 AM ET Company Participants Alix Lumpkin - Chief Legal Officer Tamir Poleg - Chairman and Chief Executive Officer Sharran Srivatsaa – President Ravi Jani - Chief Financial Officer Conference Call Participants Darren Aftahi - ROTH Capital Partners Stephen Sheldon - William Blair Matthew Erdner – JonesTrading Operator Good day, everyone, and welcome to The Real Brokerage First Quarter 2025 Earnings Call. At this time, all participants have been placed on a listen only mode. seekingalpha.com - 1 month ago
The Real Brokerage Inc. (REAX) Reports Q1 Loss, Tops Revenue Estimates The Real Brokerage Inc. (REAX) came out with a quarterly loss of $0.02 per share versus the Zacks Consensus Estimate of a loss of $0.05. This compares to loss of $0.04 per share a year ago. zacks.com - 1 month ago
The Real Brokerage Inc. Announces First Quarter 2025 Financial Results TORONTO & NEW YORK--(BUSINESS WIRE)--The Real Brokerage Inc. (NASDAQ: REAX) (“Real” or the “Company”), a technology platform reshaping real estate for agents, home buyers, and sellers, announced today financial results for the first quarter ended March 31, 2025. “Real delivered outstanding results to start 2025, continuing our track record of differentiated growth,” said Tamir Poleg, Real's Chairman and Chief Executive Officer. “Our focus on innovation remains central to our success. With Leo C. businesswire.com - 1 month ago
Ravi Jani Promoted to Chief Financial Officer at The Real Brokerage TORONTO & NEW YORK--(BUSINESS WIRE)---- $REAX #therealbrokerage--Ravi Jani named CFO of The Real Brokerage, bringing 15+ years of finance and real estate expertise to drive growth and value. businesswire.com - 1 month ago
Real's March Agent Survey: Spring Market Outperforming Expectations Despite Macro Uncertainty TORONTO & NEW YORK--(BUSINESS WIRE)---- $REAX #therealbrokerage--Real's March agent survey shows the spring market beating expectations, with existing home sales showing strong signs of recovery. businesswire.com - 1 month ago
The Real Brokerage to Host First Quarter 2025 Earnings Conference Call TORONTO & NEW YORK--(BUSINESS WIRE)--The Real Brokerage Inc. (NASDAQ: REAX), a technology platform reshaping real estate for agents, home buyers and sellers, will release its financial results for the first quarter ended March 31, 2025, on Thursday, May 8, 2025, before the market open. The Company will hold a conference call to discuss operating and financial results for the quarter at 8:00 a.m. ET. Investors wishing to join the live call can use the dial-in details provided below. An audio-onl. businesswire.com - 2 months ago
Real Brokerage: More Valuable Than I Thought (Rating Upgrade) Real Brokerage is a disruptive force in real estate, leveraging AI and technology to attract agents and grow transactions despite a tough housing market. Management's growth-first strategy sacrifices short-term profitability for long-term gains, aiming to eventually improve gross margins and dominate the industry. Innovations like Leo Copilot and Real Wallet enhance agent productivity and satisfaction, driving agent recruitment and transaction growth. seekingalpha.com - 2 months ago
Real's February Agent Survey: Inventory Rises as Listing Times Lengthen TORONTO & NEW YORK--(BUSINESS WIRE)--The Real Brokerage Inc. (NASDAQ: REAX, “Real”), a technology platform reshaping real estate for agents, home buyers and sellers, today released results from its February 2025 Agent Survey. The findings indicate that housing inventory is rising in many markets, leading to longer listing times and increased price reductions as sellers adjust expectations. Meanwhile, Real's Agent Optimism and Transaction Growth indexes moderated in February, though remain eleva. businesswire.com - 3 months ago
Real Announces Leadership Transition: Sharran Srivatsaa to Join Board of Directors TORONTO & NEW YORK--(BUSINESS WIRE)--The Real Brokerage Inc. (NASDAQ: REAX), a technology platform reshaping real estate for agents, home buyers and sellers, today announced that Sharran Srivatsaa will transition from his role as President of Real to join the company's Board of Directors, subject to corporate approvals, effective June 1, 2025. “Sharran's leadership, vision and deep commitment to Real's mission have been instrumental in shaping the company's culture and growth trajectory,” said. businesswire.com - 3 months ago
8. Profile Summary

The Real Brokerage Inc. REAX

image
COUNTRY CA
INDUSTRY Real Estate - Services
MARKET CAP $ 861 M
Dividend Yield 0.00%
Description The Real Brokerage Inc., together with its subsidiaries, operates as a technology-powered real estate brokerage company. It provides brokerage services for the real estate market through a network of agents. The company offers agents a mobile-focused tech platform to run its business, as well as business terms and wealth-building opportunities. It operates in 42 states in the United States, the District of Columbia, and Canada. The Real Brokerage Inc. is headquartered in Toronto, Canada.
Contact 133 Richmond Street West, Miami, ON, M5H 2L3 https://www.joinreal.com
IPO Date Jan. 8, 2021
Employees 410
Officers Ms. Jenna Marie Rozenblat Chief Operating Officer Mr. Pritesh Ashok Damani Chief Technology Officer Mr. David S. Miller Chief Information Officer Mr. Tamir Poleg Co-Founder, Chairman & Chief Executive Officer Ms. Dipti Salopek Chief People Officer Mr. Sharran Srivatsaa President Ms. Alexandra Lumpkin Vice President, Chief Legal Officer & Secretary Ms. Andrea Madden Chief Marketing Officer Mr. Ravi Jani Chief Financial Officer