US · REAX
The Real Brokerage Inc.
- Sector
- Real Estate · Real Estate - Services
- Headquarters
- Miami, ON M5H 2L3
- Website
- joinreal.com
Price · as of 2024-12-31
$2.13
Market cap 561.27M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $35.56 | +1,569.48% |
| Intrinsic Value(DCF) | $9,004.19 | +422,631.92% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $0.00 | $0.00 | |||
| 2020 | $2.13 | $27.17 | $0.02 | $0.00 | $0.00 |
| 2021 | $2.33 | $111.96 | $55,803.12 | $0.00 | $0.00 |
| 2022 | $1.38 | $46.67 | $823,837.39 | $0.00 | $0.00 |
| 2023 | $3.39 | $34.65 | $304,949.40 | $0.00 | $0.00 |
| 2024 | $4.52 | $35.56 | $84,410.58 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates The Real Brokerage Inc.'s (REAX) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $35.56
- Current price
- $2.13
- AI upside
- +1,569.48%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$9,004.19
+422,631.92% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| REAX | The Real Brokerage Inc. | $2.13 | 561.27M | +1,569% | +422,632% | — | — | -32.56 | 26.88 | 0.68 | -33.68 | — | 41.99 | 9.07% | -1.99% | -2.10% | -76.91% | -694.26% | -35.12% | 0.00 | -22.46 | 1.34 | 0.87 | 0.95 | -667.00% | 8350.00% | 14780.00% | 5.52% | 0.89 | 1312.40% | 0.00% | 0.00% | 5.20% | -32.95 | 17.43 | 0.66 | 21.73 |
| BFS | Saul Centers, Inc. | $34.08 | 831.97M | +80% | -54% | -40% | -26% | 22.08 | 2.69 | 2.84 | 13.60 | — | 2.77 | 30.70% | 41.04% | 12.87% | 11.66% | 6.35% | 1.75% | 5.23 | 1.70 | 0.06 | 0.06 | 8.96 | -491.00% | 845.00% | -1768.00% | 12.05% | 0.09 | 5.30% | 0.00% | 0.00% | 0.00% | 20.31 | 24.35 | 8.33 | -0.17 |
| FBRT | Franklin BSP Realty Trust… | $9.13 | 745.07M | +400% | -59% | +147% | +2% | 9.42 | 0.51 | 1.40 | 12.52 | — | 0.59 | 91.96% | 68.52% | 14.82% | 5.41% | 6.78% | 1.36% | 2.77 | 1.32 | 1.22 | 24.38 | 10.51 | -2195.00% | 112.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 9.59% | 12.70 | — | 8.70 | 0.32 |
| HBNB | Hotel101 Global Holdings … | $8.12 | 1.9B | — | — | — | — | — | — | — | — | — | — | 43.34% | -81.55% | -108.70% | -245.56% | 97.57% | -9.80% | 0.78 | -2.95 | 0.94 | 0.20 | 3.30 | — | 41629958.00% | -7830.00% | — | -0.09 | 151.41% | — | 0.00% | — | — | — | — | — |
| HOUS | Anywhere Real Estate Inc. | $17.64 | 1.98B | -12% | -91% | — | — | -3.05 | 0.25 | 0.07 | 12.70 | -9.95 | -0.37 | 34.68% | 1.12% | -2.25% | -7.83% | 1.37% | -2.21% | 1.95 | 0.42 | 0.42 | 0.27 | 11.22 | 3068.00% | 99.00% | -7739.00% | 6.71% | 0.07 | 0.57% | 0.77% | -2.40% | 18.83% | 51.98 | 127.95 | 0.58 | 0.13 |
| KW | Kennedy-Wilson Holdings, … | $10.88 | 1.5B | +66% | -60% | — | — | -38.15 | 0.80 | 2.42 | 15.17 | — | 0.82 | 70.34% | 12.89% | -6.21% | -2.01% | 1.06% | -0.46% | 2.99 | 0.26 | 1.02 | 0.99 | 11.84 | -7724.00% | -555.00% | -5455.00% | -5.95% | 0.10 | -1.19% | 11.18% | -426.40% | 44.78% | 85.44 | -76.51 | 11.01 | 0.16 |
| MITT | TPG Mortgage Investment T… | $8.09 | 256.81M | +2,704% | -60% | +74% | +324% | 5.19 | 0.45 | 0.53 | 17.38 | — | 0.45 | 94.73% | 96.86% | 10.30% | 8.82% | 5.86% | 0.62% | 14.45 | 1.13 | 0.09 | 0.09 | 16.85 | -2683.00% | 1440.00% | 668.00% | 23.60% | 0.07 | 0.78% | 9.69% | 50.30% | 9.69% | 18.08 | 138.94 | 17.51 | 0.06 |
| MMI | Marcus & Millichap, Inc. | $26.41 | 1.03B | +63% | -49% | -42% | — | 58.91 | 1.71 | 1.37 | 53.93 | — | 1.84 | 37.70% | -1.82% | -0.25% | 2.84% | -1.38% | 2.06% | 0.13 | -17.74 | 2.55 | 2.20 | -5.26 | -8469.00% | 849.00% | 32472.00% | 5.70% | 0.55 | 14.80% | 0.00% | 0.00% | 1.40% | -62.50 | 14.58 | 1.13 | 4.59 |
| NXRT | NexPoint Residential Trus… | $28.19 | 715.02M | +580% | -60% | -81% | — | -22.29 | 2.43 | 2.85 | 18.16 | — | 2.43 | 84.26% | 11.12% | -12.75% | -9.11% | 1.51% | -1.70% | 5.27 | 0.46 | 4.33 | 4.33 | 12.40 | -307872.00% | -324.00% | 1361.00% | 11.66% | 15.92 | 4.53% | 0.00% | 0.00% | 0.00% | 80.93 | 27.04 | 9.00 | 0.37 |
| SDHC | Smith Douglas Homes Corp. | $15.70 | 141.58M | +997% | +340% | — | +300% | 1.70 | 2.59 | 0.20 | 1.49 | — | 3.98 | 26.20% | 12.22% | 1.65% | 79.16% | 68.79% | 26.99% | 0.16 | 47.87 | 8.75 | 0.77 | -0.08 | -2458.00% | 2757.00% | -7966.00% | 8.00% | 0.40 | 9.20% | 20.98% | 35.70% | 58.83% | 1.51 | 11.82 | 0.18 | 5.40 |
About The Real Brokerage Inc.
The Real Brokerage Inc., together with its subsidiaries, operates as a technology-powered real estate brokerage company. It provides brokerage services for the real estate market through a network of agents. The company offers agents a mobile-focused tech platform to run its business, as well as business terms and wealth-building opportunities. It operates in 42 states in the United States, the District of Columbia, and Canada. The Real Brokerage Inc. is headquartered in Toronto, Canada.
- CEO
- Tamir Poleg
- Employees
- 410
- Beta
- 0.96
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($9,004.19 ÷ $2.13) − 1 = +422,631.92% (DCF, example).