investorscraft@gmail.com

Intrinsic ValueMarcus & Millichap, Inc. (MMI)

Previous Close$32.37
Intrinsic Value
Upside potential
Previous Close
$32.37

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Marcus & Millichap, Inc. is a leading brokerage firm specializing in commercial real estate investment sales, financing, research, and advisory services. The company operates primarily in the U.S., serving private investors, institutional clients, and developers. Its core revenue model is commission-based, driven by transaction volumes in property sales and financing. MMI differentiates itself through deep market expertise, a vast network of agents, and a data-driven approach to valuation and deal structuring. The firm holds a strong position in the middle-market commercial real estate segment, where its localized knowledge and tailored solutions provide a competitive edge. Despite cyclical industry headwinds, MMI maintains a reputation for transactional efficiency and client trust, supported by its extensive proprietary research capabilities.

Revenue Profitability And Efficiency

In FY 2024, Marcus & Millichap reported revenue of $696.1 million, reflecting its transactional focus in a challenging real estate market. The company posted a net loss of $12.4 million, with diluted EPS of -$0.32, indicating margin pressure from lower deal volumes. Operating cash flow was $21.7 million, while capital expenditures totaled $7.9 million, suggesting disciplined cost management amid subdued profitability.

Earnings Power And Capital Efficiency

The negative EPS highlights cyclical earnings volatility tied to commercial real estate activity. However, the firm’s asset-light model preserves capital efficiency, with operating cash flow covering capex. The dividend payout of $0.50 per share signals confidence in liquidity, though sustained profitability will depend on transaction volume recovery.

Balance Sheet And Financial Health

MMI maintains a solid liquidity position with $153.4 million in cash and equivalents against $84.2 million of total debt, providing flexibility. The balance sheet remains conservatively leveraged, supporting operational resilience. Shareholders’ equity is underpinned by a low-debt structure, though net income pressures warrant monitoring.

Growth Trends And Dividend Policy

Revenue trends are closely tied to macroeconomic conditions and interest rate impacts on real estate transactions. The dividend yield reflects a commitment to returning capital, but growth hinges on market recovery. Historical performance suggests cyclical rebounds, though near-term headwinds persist.

Valuation And Market Expectations

The market likely prices MMI at a discount due to cyclical risks, with valuation metrics reflecting earnings uncertainty. Investor sentiment may improve with stabilization in transaction volumes or interest rate cuts, though current multiples account for subdued near-term prospects.

Strategic Advantages And Outlook

MMI’s strengths include its specialized agent network, brand equity, and research-driven approach. Long-term prospects depend on commercial real estate demand recovery, but its middle-market focus and operational adaptability position it well for cyclical upturns. Strategic investments in technology and agent retention could enhance competitiveness.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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