Previous Close | $8.27 |
Intrinsic Value | $5.58 |
Upside potential | -33% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings (10-K), investor presentations
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 |