investorscraft@gmail.com

Intrinsic value of RE/MAX Holdings, Inc. (RMAX)

Previous Close$26.42
Intrinsic Value
Upside potential
Previous Close
$26.42
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh74.59 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

RE/MAX Holdings, Inc. operates as a franchisor of real estate and mortgage brokerage services in the United States, Canada, and internationally. It operates through four segments: RE/MAX Franchising, Motto Franchising, Marketing Funds, and Other. The company offers its real estate franchise services under the RE/MAX brand name; and mortgage brokerage services under the Motto Mortgage brand. It also provides real estate technology solutions. The company was founded in 1973 and is headquartered in Denver, Colorado.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %24.0NaN
Revenue, $330NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m340NaN
Operating income, $m-10NaN
EBITDA, $m27NaN
Interest expense (income), $mNaN
Earnings before tax, $m-13NaN
Tax expense, $m2NaN
Net income, $m-16NaN

BALANCE SHEET

Cash and short-term investments, $m158NaN
Total assets, $m776NaN
Adjusted assets (=assets-cash), $m618NaN
Average production assets, $m403NaN
Working capital, $m86NaN
Total debt, $m504NaN
Total liabilities, $m268NaN
Total equity, $m508NaN
Debt-to-equity ratio0.992NaN
Adjusted equity ratio0.584NaN

CASH FLOW

Net income, $m-16NaN
Depreciation, amort., depletion, $m36NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m42NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-15NaN
Free cash flow, $m58NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m86
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount