image
Real Estate - Real Estate - Services - NASDAQ - CA
$ 4.54
2.71 %
$ 906 M
Market Cap
-26.71
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one REAX stock under the worst case scenario is HIDDEN Compared to the current market price of 4.54 USD, The Real Brokerage Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one REAX stock under the base case scenario is HIDDEN Compared to the current market price of 4.54 USD, The Real Brokerage Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one REAX stock under the best case scenario is HIDDEN Compared to the current market price of 4.54 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%
-70.54% ROIC
-70.54%
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
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 week 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 - 1 month 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 - 1 month 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 - 1 month ago
Top-Producing ROVI Homes Joins Real TORONTO & NEW YORK--(BUSINESS WIRE)---- $REAX #therealbrokerage--Top-Producing ROVI Homes brings 150 agents to Real, helping Real to surpass 23,000 agents. businesswire.com - 1 month ago
Real Ranked No. 38 Fastest-Growing Company in North America on the 2024 Deloitte Technology Fast 500™ 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 it ranked No. 38 on the Deloitte Technology Fast 500™, a ranking of the 500 fastest-growing technology, media, telecommunications, life sciences, fintech and energy tech companies in North America, now in its 30th year. Technology Fast 500 award winners are selected based on percentage fiscal year revenue growth from 2020 t. businesswire.com - 1 month ago
Real October Agent Survey Highlights Growing Optimism Despite Rising Mortgage Rates 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 October 2024 Agent Survey. With responses from agents across North America, the survey reveals growing optimism about the next 12 months, even as U.S. mortgage rates remain near multi-year highs. Agents also highlighted the growing importance of buyer trade-offs, such as compromises on location or ho. businesswire.com - 1 month ago
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 months 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 - 2 months 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 - 2 months 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 - 2 months 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 - 2 months ago
8. Profile Summary

The Real Brokerage Inc. REAX

image
COUNTRY CA
INDUSTRY Real Estate - Services
MARKET CAP $ 906 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 Ms. Alexandra Lumpkin Chief Legal Officer Mr. Sharran Srivatsaa President 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