image
Real Estate - Real Estate - Services - NASDAQ - CA
$ 4.12
3.09 %
$ 850 M
Market Cap
-57.14
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Aug, 5, 2025.

The intrinsic value of one REAX stock under the worst case scenario is HIDDEN Compared to the current market price of 4.12 USD, The Real Brokerage Inc. is HIDDEN

This DCF valuation model was last updated on Aug, 5, 2025.

The intrinsic value of one REAX stock under the base case scenario is HIDDEN Compared to the current market price of 4.12 USD, The Real Brokerage Inc. is HIDDEN

This DCF valuation model was last updated on Aug, 5, 2025.

The intrinsic value of one REAX stock under the best case scenario is HIDDEN Compared to the current market price of 4.12 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$4.0$3.8$3.815 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '2515 Jul15 JulAug '25Aug '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 8
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 to Present at the Oppenheimer 28th Annual Technology, Internet & Communications Conference MIAMI--(BUSINESS WIRE)--Real to present at the Oppenheimer 28th Annual Technology, Internet & Communications Conference. businesswire.com - 18 hours ago
Top-Ranked Northern Arizona Brokerage JBRE & Co. Joins Real MIAMI--(BUSINESS WIRE)---- $REAX #therealbrokerage--Top-ranked JBRE & Co., joins Real, strengthening the company's presence in Arizona; Real now exceeds 29,000 agents throughout the U.S. and Canada. businesswire.com - 6 days ago
Real Opens Investor Q&A Portal Ahead of Second Quarter 2025 Financial Results MIAMI--(BUSINESS WIRE)--Real opens investor Q&A portal ahead of second quarter 2025 financial results. businesswire.com - 1 week ago
This Under-the-Radar Stock Could Be the Next Palantir Palantir Technologies (PLTR -0.34%) has put up astounding returns in the last few years. Since the beginning of 2023, shares are up more than 2,200%. fool.com - 2 weeks ago
Top-Ranked Coastline Real Estate Group Joins Real MIAMI--(BUSINESS WIRE)---- $REAX #therealbrokerage--Coastline Real Estate Group, one of San Diego County's top-performing real estate teams, has joined the The Real Brokerage. businesswire.com - 2 weeks ago
The Real Brokerage to Host Second Quarter 2025 Earnings Conference Call MIAMI--(BUSINESS WIRE)--The Real Brokerage to host Second Quarter 2025 earnings conference call. businesswire.com - 4 weeks ago
The Real Brokerage Acquires Flyhomes' Consumer Home Search Technology to Advance AI-Driven Home Buying Experience; Makes Strategic Investment MIAMI--(BUSINESS WIRE)---- $REAX #PropTech--The Real Brokerage acquires Flyhomes' consumer home search technology to advance the AI-driven home buying experience. businesswire.com - 1 month ago
Top-Producing Brokerage The Legacy Collective Joins Real MIAMI--(BUSINESS WIRE)---- $REAX #therealbrokerage--The Legacy Collective, a top-producing Houston-based team led by industry veteran Patrick Winsey, has joined The Real Brokerage. businesswire.com - 1 month ago
The Real Brokerage: Why I Believe It's A Hidden Gem In Real Estate Tech The Real Brokerage stands out as a tech-driven real estate company, leveraging proprietary software and AI tools to drive agent growth and operational efficiency. Agent count surged 194% from 2022 to 2024, outpacing peers and demonstrating strong appeal in a challenging real estate market. Revenue and gross profit are rising rapidly, with operating expenses growing much slower, putting REAX on the cusp of profitability. seekingalpha.com - 1 month ago
The Real Brokerage (REAX) Upgraded to Buy: What Does It Mean for the Stock? The Real Brokerage (REAX) has been upgraded to a Zacks Rank #2 (Buy), reflecting growing optimism about the company's earnings prospects. This might drive the stock higher in the near term. zacks.com - 1 month ago
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 months 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 - 2 months ago
8. Profile Summary

The Real Brokerage Inc. REAX

image
COUNTRY CA
INDUSTRY Real Estate - Services
MARKET CAP $ 850 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