Previous Close | $9.51 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
eXp World Holdings, Inc. operates as a cloud-based real estate brokerage, leveraging a virtual platform to connect agents and clients globally. The company primarily generates revenue through commissions from residential and commercial property transactions, supplemented by ancillary services such as mortgage, title, and insurance offerings. Its asset-light model minimizes overhead costs while maximizing scalability, allowing rapid expansion into new markets without significant physical infrastructure. EXPI differentiates itself through its agent-centric approach, offering revenue-sharing incentives, equity compensation, and a collaborative virtual ecosystem. The firm competes in the highly fragmented real estate brokerage industry, where it stands out for its technology-driven efficiency and disruptive cost structure. Its global reach and focus on independent agents position it as a challenger to traditional brick-and-mortar brokerages. The company continues to capitalize on the shift toward remote work and digital transaction management, though it faces intense competition from both legacy players and tech-enabled disruptors.
In FY 2024, EXPI reported revenue of $4.57 billion, reflecting its scale in the real estate brokerage sector. However, the company posted a net loss of $21.3 million, with diluted EPS of -$0.14, indicating margin pressures despite top-line growth. Operating cash flow was positive at $191.5 million, suggesting core operations remain cash-generative. Capital expenditures were modest at $6.5 million, aligning with its asset-light strategy.
The company’s negative net income highlights challenges in converting revenue into sustainable profitability. However, its strong operating cash flow demonstrates underlying earnings potential, driven by high-volume transaction activity. With no debt on its balance sheet, EXPI maintains flexibility to reinvest in growth or navigate cyclical downturns, though its capital efficiency metrics warrant monitoring given the thin margins in the brokerage industry.
EXPI’s balance sheet remains robust, with $113.6 million in cash and equivalents and no outstanding debt, providing a solid liquidity position. The absence of leverage reduces financial risk, though the company’s ability to sustain profitability will be critical for long-term stability. Shareholder equity is supported by its cash reserves, but recurring losses could pressure its financial health if not addressed.
Despite profitability challenges, EXPI has demonstrated revenue scalability in a competitive market. The company pays a dividend of $0.20 per share, signaling confidence in cash flow sustainability, though this may be reevaluated if losses persist. Growth is likely tied to agent recruitment and geographic expansion, but macroeconomic factors such as interest rates and housing demand will influence near-term performance.
The market appears to price EXPI as a growth story, with valuation metrics reflecting expectations for market share gains and operational leverage. Investors will focus on the company’s ability to improve margins while maintaining revenue momentum, particularly as the real estate sector adapts to post-pandemic norms. The dividend yield may attract income-oriented investors, but profitability remains a key hurdle.
EXPI’s virtual model and agent incentives provide structural cost advantages over traditional brokerages. Its focus on technology and scalability positions it well for long-term disruption, though near-term profitability remains uncertain. The outlook hinges on execution in agent retention, international expansion, and ancillary service monetization, with macroeconomic headwinds posing additional risks to growth and margins.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |