image
Real Estate - Real Estate - Services - NASDAQ - CA
$ 4.33
2.85 %
$ 883 M
Market Cap
-30.93
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one REAX stock under the worst case scenario is HIDDEN Compared to the current market price of 4.33 USD, The Real Brokerage Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one REAX stock under the base case scenario is HIDDEN Compared to the current market price of 4.33 USD, The Real Brokerage Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one REAX stock under the best case scenario is HIDDEN Compared to the current market price of 4.33 USD, The Real Brokerage Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart REAX

image
$6.5$6.5$6.0$6.0$5.5$5.5$5.0$5.0$4.5$4.5$4.0$4.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
1.26 B REVENUE
83.50%
-25.2 M OPERATING INCOME
3.01%
-26.5 M NET INCOME
3.81%
48.7 M OPERATING CASH FLOW
145.21%
3.81 M INVESTING CASH FLOW
157.46%
-33.1 M FINANCING CASH FLOW
-736.87%
351 M REVENUE
-5.87%
-6.39 M OPERATING INCOME
-157.71%
-6.7 M NET INCOME
-163.87%
4.08 M OPERATING CASH FLOW
-43.23%
854 K INVESTING CASH FLOW
275.36%
-6.77 M FINANCING CASH FLOW
51.52%
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 1.23 M
Net Income -26.5 M
1b1b1b1b1b1b800m800m600m600m400m400m200m200m00(200m)(200m)1b(1b)115m(140m)(25m)(1m)(26m)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 27.9 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 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 weeks 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 weeks 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 - 1 month ago
The Real Brokerage Inc. (REAX) Q4 2024 Earnings Call Transcript The Real Brokerage Inc. (NASDAQ:REAX ) Q4 2024 Results Conference Call March 6, 2025 8:30 AM ET Company Participants Ravi Jani - Vice President of Investor Relations & Financial Planning & Analysis Tamir Poleg - Chairman and Chief Executive Officer Sharran Srivatsaa - President Michelle Ressler - Chief Financial Officer Conference Call Participants Darren Aftahi - ROTH Stephen Sheldon - William Blair Matthew Erdner - JonesTrading Operator Good day, everyone, and welcome to The Real Brokerage Fourth Quarter and Full Year 2024 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 Q4 Loss, Tops Revenue Estimates The Real Brokerage Inc. (REAX) came out with a quarterly loss of $0.03 per share versus the Zacks Consensus Estimate of a loss of $0.05. This compares to loss of $0.07 per share a year ago. zacks.com - 1 month ago
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 month 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 - 2 months 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 - 2 months 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 - 2 months 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 - 2 months 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 - 2 months 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 - 3 months ago
8. Profile Summary

The Real Brokerage Inc. REAX

image
COUNTRY CA
INDUSTRY Real Estate - Services
MARKET CAP $ 883 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, Toronto, ON, M5H 2L3 https://www.joinreal.com
IPO Date Jan. 8, 2021
Employees 264
Officers Ms. Alexandra Lumpkin Vice President, Chief Legal Officer & Secretary Ms. Andrea Madden Chief Marketing Officer Mr. Pritesh Ashok Damani Chief Technology Officer Mr. Tamir Poleg Co-Founder, Chairman & Chief Executive Officer Mr. Sharran Srivatsaa President Ms. Jenna Marie Rozenblat Chief Operating Officer Mr. Ravi Jani Vice President of Investor Relations & Financial Planning and Analysis Ms. Michelle Ressler Chief Financial Officer