Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of RE/MAX Holdings, Inc. (RMAX)

Previous Close$11.11
Intrinsic Value$22.74
Upside potential  +105%
Previous Close
$11.11
Intrinsic Value
$22.74
Potential        
+105%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %7.2NaN
Revenue, $353NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m315NaN
Operating income, $m38NaN
EBITDA, $m81NaN
Interest expense (income), $mNaN
Earnings before tax, $m13NaN
Tax expense, $m7NaN
Net income, $m6NaN

BALANCE SHEET

Cash and short-term investments, $m138NaN
Total assets, $m695NaN
Adjusted assets (=assets-cash), $m557NaN
Average production assets, $m304NaN
Working capital, $m89NaN
Total debt, $m448NaN
Total liabilities, $m664NaN
Total equity, $m32NaN
Debt-to-equity ratio14.142NaN
Adjusted equity ratio-0.183NaN

CASH FLOW

Net income, $m6NaN
Depreciation, amort., depletion, $m43NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m71NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-10NaN
Free cash flow, $m81NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m89
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount