image
Real Estate - Real Estate - Services - NASDAQ - CA
$ 5.0599
-1.94 %
$ 1.01 B
Market Cap
-29.76
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Mar, 2, 2025.

The intrinsic value of one REAX stock under the worst case scenario is HIDDEN Compared to the current market price of 5.06 USD, The Real Brokerage Inc. is HIDDEN

This DCF valuation model was last updated on Mar, 2, 2025.

The intrinsic value of one REAX stock under the base case scenario is HIDDEN Compared to the current market price of 5.06 USD, The Real Brokerage Inc. is HIDDEN

This DCF valuation model was last updated on Mar, 2, 2025.

The intrinsic value of one REAX stock under the best case scenario is HIDDEN Compared to the current market price of 5.06 USD, The Real Brokerage Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
689 M REVENUE
80.52%
-26 M OPERATING INCOME
-35.69%
-27.5 M NET INCOME
-35.24%
19.9 M OPERATING CASH FLOW
231.49%
-6.63 M INVESTING CASH FLOW
26.74%
-3.96 M FINANCING CASH FLOW
49.55%
372 M REVENUE
9.31%
-2.48 M OPERATING INCOME
-284.78%
-2.54 M NET INCOME
-109.14%
7.2 M OPERATING CASH FLOW
-54.94%
-487 K INVESTING CASH FLOW
-13.21%
-14 M FINANCING CASH FLOW
-75.97%
Balance Sheet The Real Brokerage Inc.
image
Current Assets 50.5 M
Cash & Short-Term Investments 28.9 M
Receivables 6.5 M
Other Current Assets 15.1 M
Non-Current Assets 14 M
Long-Term Investments 0
PP&E 1.6 M
Other Non-Current Assets 12.4 M
Current Liabilities 27.2 M
Accounts Payable 571 K
Short-Term Debt 0
Other Current Liabilities 26.6 M
Non-Current Liabilities 269 K
Long-Term Debt 0
Other Non-Current Liabilities 269 K
EFFICIENCY
Earnings Waterfall The Real Brokerage Inc.
image
Revenue 689 M
Cost Of Revenue 626 M
Gross Profit 62.9 M
Operating Expenses 88.9 M
Operating Income -26 M
Other Expenses 1.49 M
Net Income -27.5 M
RATIOS
9.12% GROSS MARGIN
9.12%
-3.77% OPERATING MARGIN
-3.77%
-3.99% NET MARGIN
-3.99%
-74.58% ROE
-74.58%
-42.61% ROA
-42.61%
-69.64% ROIC
-69.64%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis The Real Brokerage Inc.
image
Net Income -27.5 M
Depreciation & Amortization 1.13 M
Capital Expenditures -629 K
Stock-Based Compensation 38.4 M
Change in Working Capital 6.74 M
Others 12.6 M
Free Cash Flow 19.2 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
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
Date Value Insider Amount Avg Price
7. News
Real's January Agent Survey: First Signs of Market Expansion in 2025 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 January 2025 Agent Survey. The findings indicate growing market momentum as 2025 begins, building off a survey high Agent Optimism Index reading in December 2024. “For the first time in nearly three years, the housing market is showing more consistent signs of life,” said Tamir Poleg, Chairman and CE. businesswire.com - 1 week ago
Edmonton's Top-Producing Independent Brokerage, YEGPro Realty, Joins Real TORONTO & NEW YORK--(BUSINESS WIRE)---- $REAX #therealbrokerage--YEGPro Realty has joined Real, adding 57 agents to Real's Alberta agent community, which now exceeds 1,000 agents. businesswire.com - 3 weeks ago
The Real Brokerage to Host Fourth Quarter & Full Year 2024 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 fourth quarter and full year ended December 31, 2024, on Thursday, March 6, 2025, before the market open. The Company will hold a conference call to discuss operating and financial results for the quarter and full year at 8:30 a.m. ET. Investors wishing to join the live call can use the dial-in d. businesswire.com - 1 month ago
Record Start to 2025 Propels Real Over the 25,000-Agent Mark TORONTO & NEW YORK--(BUSINESS WIRE)---- $REAX #therealbrokerage--A record start to 2025 propels Real over the 25,000-agent mark, putting January 2025 on track to be the fastest growth month in the company's history. businesswire.com - 1 month ago
Real's December Agent Survey: Growing Optimism for Market Recovery 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 December 2024 Agent Survey. The survey highlights growing agent confidence as 2025 begins, with the Agent Optimism Index reaching a new high. Despite continued affordability challenges and constrained inventory, agents are signaling expectations for a market recovery in 2025. "Our agents' outlook fo. businesswire.com - 1 month ago
Visionary Leader Ryan Rodenbeck Brings Spyglass Realty to Real TORONTO & NEW YORK--(BUSINESS WIRE)---- $REAX #therealbrokerage--Visionary leader and founder of #RealtyHack Ryan Rodenbeck brings Spyglass Realty to Real, nearly doubling Real's agent count in Austin. businesswire.com - 1 month ago
Real to Present at the 27th Annual Needham Growth Conference 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, today announced that its Chairman and Chief Executive Officer, Tamir Poleg, will present at the 27th Annual Needham Growth Conference in New York on Tuesday, January 14, 2025 at 1:30 p.m. ET. Conference Details: Date: Tuesday, January 14, 2025 Time: 1:30 p.m. ET Webcast link: https://wsw.com/webcast/needham143/rea. businesswire.com - 1 month ago
Top-Performing Team The Burgman Group Joins Real TORONTO & NEW YORK--(BUSINESS WIRE)---- $REAX #therealbrokerage--The top-performing Burgman Group, led by industry influencer Shane Burgman, expands Real's presence throughout Florida's Space Coast. businesswire.com - 1 month ago
Harvest Realty Brings 550 Agents and $2.4 Billion in 2024 Home Sales to Real TORONTO & NEW YORK--(BUSINESS WIRE)---- $REAX #therealbrokerage--Harvest Realty brings 550 Agents and $2.4 Billion in 2024 home sales to Real, helping to push the company's agent count to more than 24,000. businesswire.com - 1 month ago
The Real Brokerage Inc. Publishes Inaugural Sustainability Report TORONTO & NEW YORK--(BUSINESS WIRE)--The Real Brokerage Inc. (NASDAQ: REAX), a technology platform reshaping real estate for agents, home buyers and sellers, is proud to announce the release of its inaugural Sustainability Report. “Our first Sustainability Report marks a significant step in our journey toward responsible business practices and a sustainable future in real estate,” said Tamir Poleg, Chairman and CEO of Real. “While we are proud of the progress we've made to date, we recognize th. businesswire.com - 2 months ago
Real's November Agent Survey: Agents Anticipate Market Recovery in 2025 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 November 2024 Agent Survey. The survey reveals growing confidence among agents about improving market conditions in 2025, with the majority forecasting higher transaction volumes, rising home prices and lower mortgage rates. Despite ongoing affordability challenges, agents express optimism that the m. businesswire.com - 2 months ago
Urban Nest, Las Vegas' No. 1 Real Estate Branch, Joins Real TORONTO & NEW YORK--(BUSINESS WIRE)---- $REAX #therealbrokerage--Urban Nest Realty, Las Vegas' No. 1 real estate branch, brings 400 agents and $11 billion in lifetime sales to Real. businesswire.com - 2 months ago
8. Profile Summary

The Real Brokerage Inc. REAX

image
COUNTRY CA
INDUSTRY Real Estate - Services
MARKET CAP $ 1.01 B
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, Toronto, ON, M5H 2L3 https://www.joinreal.com
IPO Date Jan. 8, 2021
Employees 240
Officers Ms. Alexandra Lumpkin Chief Legal Officer Mr. Pritesh Ashok Damani Chief Technology Officer Mr. Ravi Jani Vice President of Investor Relations & Financial Planning and Analysis Mr. Tamir Poleg Co-Founder, Chairman & Chief Executive Officer Mr. Sharran Srivatsaa President Ms. Jenna Marie Rozenblat Chief Operating Officer Ms. Andrea Madden Chief Marketing Officer Ms. Michelle Ressler Chief Financial Officer