investorscraft@gmail.com

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

Previous Close$8.27
Intrinsic Value
Upside potential
Previous Close
$8.27

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

RE/MAX Holdings, Inc. operates as a global franchisor in the real estate industry, providing brokerage services through its extensive network of independent agents and franchisees. The company generates revenue primarily through franchise fees, royalty payments, and ancillary services such as branding, technology tools, and training programs. Its business model is asset-light, leveraging the strength of its brand and agent network to scale efficiently across international markets. RE/MAX holds a strong position in the residential real estate sector, competing with other franchisors like Keller Williams and Realogy. The company differentiates itself through its agent-centric approach, emphasizing productivity and brand recognition. Its global footprint spans over 100 countries, making it one of the most recognizable names in real estate franchising. Market dynamics, including housing demand and interest rate fluctuations, significantly influence its performance. Despite cyclical challenges, RE/MAX maintains resilience through its diversified revenue streams and loyal agent base.

Revenue Profitability And Efficiency

In FY 2024, RE/MAX reported revenue of $307.7 million, with net income of $7.1 million, reflecting a net margin of approximately 2.3%. The company generated $59.7 million in operating cash flow, demonstrating solid cash conversion despite modest profitability. Capital expenditures were negligible, indicating an asset-light operational model that prioritizes scalability over heavy infrastructure investment.

Earnings Power And Capital Efficiency

Diluted EPS stood at $0.37, supported by 18.8 million shares outstanding. The company’s earnings power is closely tied to agent productivity and franchise growth, with royalty fees forming a recurring revenue base. Operating cash flow coverage of net income suggests efficient working capital management, though leverage and interest expenses weigh on bottom-line performance.

Balance Sheet And Financial Health

RE/MAX held $96.6 million in cash and equivalents against total debt of $472.1 million, indicating a leveraged balance sheet. The debt load may constrain financial flexibility, though the absence of near-term maturities provides some stability. The company’s asset-light model mitigates liquidity risks, but sustained profitability is critical to managing leverage.

Growth Trends And Dividend Policy

Revenue growth hinges on franchise expansion and agent retention, both sensitive to housing market conditions. The company does not pay dividends, opting to reinvest cash flow into brand initiatives and technology. Long-term trends in real estate digitization and agent tools present opportunities, though macroeconomic headwinds remain a challenge.

Valuation And Market Expectations

The market likely prices RE/MAX based on its franchise scalability and cyclical recovery potential. Current earnings multiples reflect modest growth expectations, with investors weighing brand strength against sector volatility. Valuation could improve with sustained royalty fee growth and cost discipline.

Strategic Advantages And Outlook

RE/MAX’s global brand and agent network provide competitive insulation, but its outlook depends on housing market stability and franchisee performance. Strategic investments in technology and agent support could enhance long-term resilience, though debt management remains a key focus. The company is well-positioned to capitalize on real estate trends but faces cyclical and competitive pressures.

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