image
The Real Brokerage Inc. REAX
Real Estate - Real Estate - Services - NASDAQ - CA
Watchlist
$ 4.95
-4.26 %
$ 979 M
Market Cap
-29.12
P/E
1. INTRINSIC VALUE

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.[ Read More ]

The intrinsic value of one REAX stock under the base case scenario is HIDDEN Compared to the current market price of 4.95 USD, The Real Brokerage Inc. is HIDDEN

REAX Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart REAX

image
FINANCIALS
689 M REVENUE
80.52%
Growth Rates
1Year 80.52%
3Years 246.55%
5Years 141.19%
7Years 0.00%
10Years 0.00%
-26 M OPERATING INCOME
-35.69%
Growth Rates
1Year -35.69%
3Years -114.22%
5Years -196.40%
7Years 0.00%
10Years 0.00%
-27.5 M NET INCOME
-35.24%
Growth Rates
1Year -35.24%
3Years -96.57%
5Years -199.68%
7Years 0.00%
10Years 0.00%
19.9 M OPERATING CASH FLOW
231.49%
Growth Rates
1Year 231.49%
3Years 143.27%
5Years 252.59%
7Years 0.00%
10Years 0.00%
-6.63 M INVESTING CASH FLOW
26.74%
Growth Rates
1Year 26.74%
3Years -645.49%
5Years -481.15%
7Years 0.00%
10Years 0.00%
-3.96 M FINANCING CASH FLOW
49.55%
Growth Rates
1Year 49.55%
3Years -5.45%
5Years -60.28%
7Years 0.00%
10Years 0.00%
372 M REVENUE
9.31%
Growth Rates
1Year 80.52%
3Years 246.55%
5Years 141.19%
7Years 0.00%
10Years 0.00%
-2.48 M OPERATING INCOME
-284.78%
Growth Rates
1Year -35.69%
3Years -114.22%
5Years -196.40%
7Years 0.00%
10Years 0.00%
-2.54 M NET INCOME
-109.14%
Growth Rates
1Year -35.24%
3Years -96.57%
5Years -199.68%
7Years 0.00%
10Years 0.00%
7.2 M OPERATING CASH FLOW
-71.09%
Growth Rates
1Year 231.49%
3Years 143.27%
5Years 252.59%
7Years 0.00%
10Years 0.00%
-487 K INVESTING CASH FLOW
-13.21%
Growth Rates
1Year 26.74%
3Years -645.49%
5Years -481.15%
7Years 0.00%
10Years 0.00%
-14 M FINANCING CASH FLOW
-75.97%
Growth Rates
1Year 49.55%
3Years -5.45%
5Years -60.28%
7Years 0.00%
10Years 0.00%
Balance Sheet Decomposition 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%
Averages
1Year 9.12%
3Years 8.87%
5Years 10.42%
7Years 0.00%
10Years 0.00%
-3.77% OPERATING MARGIN
-3.77%
Averages
1Year -3.77%
3Years -5.95%
5Years -8.88%
7Years 0.00%
10Years 0.00%
-3.99% NET MARGIN
-3.99%
Averages
1Year -3.99%
3Years -6.51%
5Years -12.89%
7Years 0.00%
10Years 0.00%
-74.58% ROE
-74.58%
Averages
1Year -74.58%
3Years -71.06%
5Years -52.79%
7Years 0.00%
10Years 0.00%
-42.61% ROA
-42.61%
Averages
1Year -42.61%
3Years -40.16%
5Years -167.09%
7Years 0.00%
10Years 0.00%
-70.54% ROIC
-70.54%
Averages
1Year -70.54%
3Years -67.07%
5Years 169.92%
7Years 0.00%
10Years 0.00%
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 58.1 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
0.00% DIVIDEND YIELD
0 USD DIVIDEND PER SHARE
5. COMPETITION

Anywhere Real Estate Inc., through its subsidiaries, provides residential real estate services. It operates through three segments: Realogy Franchise Group, and Realogy Brokerage Group.

image
69.3 USD
HOUS
Undervalued 1646.63%

Marcus & Millichap, Inc., an investment brokerage company, provides real estate investment brokerage and financing services to sellers and buyers of commercial real estate in the United States and Canada.

image
8.12 USD
MMI
Overvalued 80.01%

FRP Holdings, Inc. engages in the real estate businesses in the United States. The company operates through four segments: Asset Management, Mining Royalty Lands, Development, and Stabilized Joint Venture.

image
65.6 USD
FRPH
Undervalued 110.41%

Maui Land & Pineapple Company, Inc., together with its subsidiaries, develops, manages, and sells residential, resort, commercial, agricultural, and industrial real estate properties in the United States.

image
3.01 USD
MLP
Overvalued 86.85%

Redfin Corporation operates as a residential real estate brokerage company in the United States and Canada. The company operates an online real estate marketplace and provides real estate services, including assisting individuals in the purchase or sell of home.

image
-0.0101 USD
RDFN
Overvalued 100.12%

Opendoor Technologies Inc. operates a digital platform for residential real estate in the United States. The company's platform enables consumers to buy and sell a home online.

image
0 USD
OPEN
Overvalued 100.00%

RE/MAX Holdings, Inc. operates as a franchisor of real estate and mortgage brokerage services in the United States, Canada, and internationally.

image
0.0397 USD
RMAX
Overvalued 99.64%

The RMR Group Inc., through its subsidiary, The RMR Group LLC, provides business and property management services in the United States.

image
21.8 USD
RMR
Overvalued 1.74%

Newmark Group, Inc. provides commercial real estate services in the United States and internationally. The company's investor/owner services and products include capital markets, such as investment, debt and structured finance, and loan sales; agency leasing, property management, and valuation and advisory; and commercial real estate due diligence consulting and advisory services, as well as government sponsored enterprise lending, loan servicing, mortgage broking, and equity-raising services.

image
3.22 USD
NMRK
Overvalued 78.72%
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
The Zacks Analyst Blog MediaAlpha, Braze, Byrna Technologies, The Real Brokerage and Klaviyo MediaAlpha, Braze, Byrna Technologies, The Real Brokerage and Klaviyo are included in this Analyst Blog. zacks.com - 2 days ago
5 Mid and Small Tech Services Stocks to Buy Amid Huge Short-Term Upside We have narrowed our search to five small and mid-cap technology services stocks with huge short-term upside price potential. These are: MAX, BRZE, BYRN, REAX, KVYO. zacks.com - 3 days ago
Real to Present at Upcoming Investor Conferences 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 following investor conferences: RBC Global Technology, Internet, Media and Telecommunications Conference: Date: Tuesday, November 19, 2024 Time: 12:00 p.m. ET Webcast link: https://kvgo.com/rbc/the-real-brokerage-nov-20. businesswire.com - 3 days ago
Real Welcomes Top Agents and Teams To Its Growing Network Throughout North America TORONTO & NEW YORK--(BUSINESS WIRE)---- $REAX #therealbrokerage--Real welcomes top agents and teams to its growing network throughout North America, continuing to outpace the industry in agent attraction. businesswire.com - 4 days ago
The Real Brokerage Inc. (REAX) Q3 2024 Earnings Call Transcript The Real Brokerage Inc. (NASDAQ:REAX ) Q3 2024 Earnings Conference Call November 7, 2024 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 Wyatt Swanson - D.A. Davidson Operator Good day, everyone, and welcome to The Real Brokerage Third Quarter 2024 Earnings Call. seekingalpha.com - 1 week ago
The Real Brokerage Inc. (REAX) Reports Q3 Loss, Tops Revenue Estimates The Real Brokerage Inc. (REAX) came out with a quarterly loss of $0.01 per share versus the Zacks Consensus Estimate of a loss of $0.04. This compares to loss of $0.02 per share a year ago. zacks.com - 1 week ago
The Real Brokerage Inc. Announces Third Quarter 2024 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 third quarter ended September 30, 2024. “Real delivered another exceptional quarter underpinned by industry-leading growth and innovation,” said Tamir Poleg, Real's Chairman and Chief Executive Officer. “Our technology leadership was on full display at our recent RISE 2024. businesswire.com - 1 week ago
Industry Veteran Joe Ballarino Brings 400 Agents to Real TORONTO & NEW YORK--(BUSINESS WIRE)---- $REAX #therealbrokerage--Top-producing Amerivest Realty, led by industry veteran Joe Ballarino, brings 400 agents across Florida, Colorado, Minnesota and Wisconsin to Real. businesswire.com - 1 week ago
Real Announces Winners of Its Inaugural Agent Brand Awards TORONTO & NEW YORK--(BUSINESS WIRE)---- $REAX #therealbrokerage--Real celebrates outstanding agent and team marketing across social media, websites, and signage with their inaugural Agent Brand Awards. businesswire.com - 2 weeks ago
Real September Agent Survey Reveals Uptick in Agent Optimism Despite Mortgage Rate and Election Uncertainty 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 September 2024 Agent Survey. With responses from agents across North America, the survey reveals growing optimism about the next 12 months, despite challenges posed by recent mortgage rate volatility and the upcoming U.S. presidential election. Agents continue to cite affordability and inventory as t. businesswire.com - 2 weeks ago
Real Unveils Real Wallet: Empowering Agents with Exceptional Financial Flexibility TORONTO & NEW YORK--(BUSINESS WIRE)---- $REAX #therealbrokerage--Real launches Real Wallet, a financial platform for agents that integrates earnings, revenue share and equity into a single, seamless platform. businesswire.com - 3 weeks ago
Real Transforms Agent and Client Interactions With AI-Powered Virtual Concierge Leo TORONTO & NEW YORK--(BUSINESS WIRE)---- $REAX #therealbrokerage--Real unveils Leo CoPilot, an enhancement of its AI-powered virtual assistant that will now proactively share content and build collateral for agents. businesswire.com - 3 weeks ago
8. Profile Summary

The Real Brokerage Inc. REAX

image
COUNTRY CA
INDUSTRY Real Estate - Services
MARKET CAP $ 979 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 240
Officers Mr. Sharran Srivatsaa President Ms. Alexandra Lumpkin Vice President & General Counsel Mr. Tamir Poleg Co-Founder, Chairman & Chief Executive Officer Ms. Michelle Ressler Chief Financial Officer Ms. Jenna Marie Rozenblat Chief Operating Officer Mr. Pritesh Ashok Damani Chief Technology Officer Mr. Ravi Jani Vice President of Investor Relations & Financial Planning and Analysis Ms. Andrea Madden Chief Marketing Officer