Previous Close | $4.06 |
Intrinsic Value | $41,564.55 |
Upside potential | +1,023,657% |
Data is not available at this time.
The Real Brokerage Inc. operates as a technology-driven real estate brokerage, leveraging a cloud-based platform to empower agents with tools for transaction management, lead generation, and commission flexibility. The company primarily generates revenue through commissions from residential real estate transactions, supplemented by ancillary services such as title and mortgage offerings. Its asset-light model reduces overhead costs while enabling rapid scalability, positioning it as a disruptor in the traditional brokerage space. The Real Brokerage differentiates itself through a transparent, agent-centric approach, offering higher commission splits and proprietary software to enhance productivity. This strategy targets independent agents and smaller teams seeking greater autonomy and efficiency. The company competes in a fragmented industry dominated by legacy players, but its tech-forward approach and aggressive growth tactics have allowed it to carve out a niche in the U.S. and Canadian markets. By focusing on agent retention and tech-enabled scalability, The Real Brokerage aims to capture market share in an industry ripe for digital transformation.
The Real Brokerage reported revenue of $1.26 billion for FY 2024, reflecting strong top-line growth driven by increased transaction volume and agent adoption. However, the company posted a net loss of $26.5 million, with diluted EPS of -$0.14, indicating ongoing investments in scaling operations and technology. Operating cash flow was positive at $48.7 million, suggesting effective working capital management despite profitability challenges.
While the company’s negative net income highlights current unprofitability, its asset-light model and scalable platform provide a pathway to improved margins as it achieves greater scale. The absence of debt and modest capital expenditures ($1.0 million) underscore a capital-efficient growth strategy, with resources directed toward technology and agent acquisition rather than physical infrastructure.
The Real Brokerage maintains a solid liquidity position, with $23.4 million in cash and no debt, providing flexibility to fund growth initiatives. The clean balance sheet and lack of leverage reduce financial risk, though the company’s reliance on agent retention and transaction volume introduces operational volatility tied to housing market cycles.
Revenue growth has been robust, supported by expanding agent networks and market penetration. The company does not pay dividends, reinvesting cash flow into technology and market expansion. Future growth will depend on sustaining agent recruitment and retention while improving unit economics to achieve profitability.
The market appears to price The Real Brokerage as a high-growth disruptor, with valuation metrics reflecting expectations for continued expansion rather than near-term profitability. Investor focus remains on scalability and market share gains in a competitive industry where technology adoption is becoming increasingly critical.
The Real Brokerage’s tech-enabled platform and agent-centric model provide a competitive edge in attracting top talent. However, profitability challenges and reliance on housing market dynamics pose risks. Success hinges on executing its scalable growth strategy while navigating macroeconomic headwinds that could impact transaction volumes in the near term.
Company filings (CIK: 0001862461), FY 2024 financial data
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 |