investorscraft@gmail.com

Intrinsic Value of The Real Brokerage Inc. (REAX)

Previous Close$4.06
Intrinsic Value
Upside potential
Previous Close
$4.06

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (CIK: 0001862461), FY 2024 financial data

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