investorscraft@gmail.com

Intrinsic ValueNewmark Group, Inc. (NMRK)

Previous Close$17.83
Intrinsic Value
Upside potential
Previous Close
$17.83

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

Newmark Group, Inc. operates as a full-service commercial real estate services firm, providing a comprehensive suite of advisory, leasing, property management, and investment services. The company generates revenue primarily through brokerage fees, asset management, and financing services, catering to institutional and corporate clients. Positioned as a mid-tier player in a highly competitive industry dominated by giants like CBRE and JLL, Newmark differentiates itself through specialized expertise in niche markets, including debt placement and multifamily property transactions. Its diversified service offerings and strong regional presence in key U.S. markets provide resilience against cyclical downturns. The firm’s ability to leverage technology for transaction efficiency and data-driven insights enhances its value proposition, though it faces margin pressures from larger competitors with greater scale and global reach.

Revenue Profitability And Efficiency

Newmark reported revenue of $2.74 billion for FY 2024, with net income of $61.2 million, reflecting a modest net margin of approximately 2.2%. Diluted EPS stood at $0.34, indicating subdued profitability amid challenging market conditions. Operating cash flow was negative at -$9.9 million, exacerbated by capital expenditures of -$31.5 million, suggesting tight liquidity and reinvestment needs. The firm’s efficiency metrics highlight cyclical pressures in the commercial real estate sector.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by high operating leverage and variable brokerage fees tied to transaction volumes. Capital efficiency is further strained by debt levels, with total debt at $2.02 billion against cash reserves of $197.7 million. While the dividend payout of $0.12 per share signals commitment to shareholders, retained earnings are limited for growth initiatives, reflecting a cautious balance between returns and reinvestment.

Balance Sheet And Financial Health

Newmark’s balance sheet shows a leveraged position, with total debt significantly outweighing cash equivalents. The debt-to-equity ratio suggests reliance on borrowing, though the firm’s asset-light model mitigates some risk. Liquidity remains a concern given negative operating cash flow, necessitating prudent debt management. The absence of major near-term maturities provides breathing room, but sustained profitability will be critical to maintaining financial flexibility.

Growth Trends And Dividend Policy

Growth trends are muted, with cyclical headwinds in commercial real estate transactions dampening near-term prospects. The dividend yield is modest, aligning with the industry’s payout norms, but limited EPS growth may constrain future increases. Strategic focus on high-margin advisory services and technology adoption could drive long-term revenue diversification, though macroeconomic uncertainty remains a key overhang.

Valuation And Market Expectations

Trading at a low earnings multiple, Newmark’s valuation reflects market skepticism about near-term earnings recovery. Investor expectations are tempered by sector-wide challenges, including rising interest rates and reduced transaction volumes. The stock’s performance hinges on improved fee income and cost discipline, with limited upside until macroeconomic conditions stabilize.

Strategic Advantages And Outlook

Newmark’s niche expertise in debt placement and regional market depth provides a competitive edge, but scale disadvantages persist. The outlook remains cautious, with recovery contingent on commercial real estate demand rebounding. Strategic investments in technology and talent retention could enhance long-term positioning, though near-term volatility is likely to persist.

Sources

Company 10-K, Bloomberg

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