US · RMAX
RE/MAX Holdings, Inc.
- Sector
- Real Estate · Real Estate - Services
- Headquarters
- Denver, CO 80237
- Website
- remaxholdings.com
Price · as of 2025-12-31
$10.78
Market cap 126.15M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $51.78 | +380.33% |
| Intrinsic Value(DCF) | $6.96 | -35.44% |
| Graham-Dodd Method(GD) | $12.40 | +15.06% |
| Graham Formula(GF) | $1.30 | -87.97% |
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 |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | $0.00 | $13.36 | |||
| 2013 | $24.29 | $62.91 | $45.14 | $15.22 | $2.37 |
| 2014 | $25.98 | $69.43 | $19.37 | $17.74 | $17.82 |
| 2015 | $28.26 | $51.89 | $15.76 | $7.97 | $14.96 |
| 2016 | $45.83 | $58.01 | $8.85 | $16.57 | $9.99 |
| 2017 | $48.77 | $63.20 | $5.59 | $11.52 | $13.65 |
| 2018 | $33.59 | $46.44 | $7.99 | $14.18 | $24.94 |
| 2019 | $24.28 | $44.62 | $110.76 | $13.43 | $56.07 |
| 2020 | $38.93 | $49.39 | $2.94 | $8.38 | $1.60 |
| 2021 | $26.85 | $65.72 | $17.30 | $0.00 | $0.00 |
| 2022 | $16.66 | $37.94 | $3.00 | $0.00 | $4.91 |
| 2023 | $8.36 | $127.09 | $0.00 | $0.00 | $0.00 |
| 2024 | $8.43 | $42.49 | $5.00 | $11.65 | $1.05 |
| 2025 | $6.28 | $51.78 | $7.51 | $12.40 | $1.30 |
AI valuation
Our deep-learning model estimates RE/MAX Holdings, Inc.'s (RMAX) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $51.78
- Current price
- $10.78
- AI upside
- +380.33%
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
$6.96
-35.44% upside
Graham-Dodd
$12.40
+15.06% upside
Graham Formula
$1.30
-87.97% 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 |
| RMAX | RE/MAX Holdings, Inc. | $10.78 | 126.15M | +380% | -35% | +15% | -88% | 9.28 | 0.28 | 0.43 | 0.37 | 114.43 | 0.62 | 57.64% | 15.60% | 2.80% | 3.05% | 5.36% | 2.31% | 0.05 | 1.44 | 1.69 | 1.03 | -1.24 | 811.00% | -523.00% | -3682.00% | 26.88% | 0.29 | 5.77% | 0.40% | 3.70% | 378.68% | 0.63 | 0.85 | 0.10 | 0.78 |
| ASPS | Altisource Portfolio Solu… | $7.62 | 83.77M | +406% | -65% | — | — | -5.41 | -1.22 | 1.20 | 29.05 | — | -0.82 | 30.93% | 2.01% | -22.25% | 25.05% | 5.99% | -23.75% | -1.49 | 0.08 | 0.19 | 0.17 | 14.98 | -5020.00% | 1039.00% | -7697.00% | -2.62% | -0.02 | -9.34% | 0.00% | 0.00% | 0.00% | 122.77 | -78.72 | 2.47 | -2.80 |
| BHR | Braemar Hotels & Resorts … | $2.91 | 198.52M | +299% | +87% | — | — | 9.41 | 0.27 | 0.26 | 5.62 | — | 0.27 | 21.10% | 17.68% | -0.23% | 2.65% | 6.64% | 0.91% | 1.77 | 1.19 | 0.57 | 0.37 | 4.80 | -3186.00% | -148.00% | -2105.00% | 35.95% | 0.15 | 3.59% | 27.74% | 260.90% | 50.90% | 9.94 | 19.16 | 1.76 | 0.20 |
| CHCI | Comstock Holding Companie… | $11.67 | 115.15M | +214% | -14% | +9% | +180% | 4.80 | 1.33 | 1.36 | 4.48 | 5.78 | 1.34 | 24.69% | 20.05% | 28.39% | 32.51% | 37.11% | 24.98% | 0.12 | — | 5.52 | 5.45 | -2.12 | 8312.00% | 1470.00% | 2441.00% | 15.58% | 1.69 | 39.30% | 0.00% | 0.00% | 15.49% | 4.61 | 4.35 | 0.92 | 2.04 |
| LHAI | Linkhome Holdings Inc. | $1.24 | 20.13M | — | — | -64% | +1,842% | — | — | — | — | — | — | 19.31% | 14.31% | 10.22% | 49.55% | 159.31% | 36.46% | 0.02 | 349.73 | 3.52 | 1.79 | -1.47 | 43191.00% | 45592.00% | -10457.00% | — | -0.01 | -1.71% | — | 0.00% | — | — | — | — | — |
| MRNO | Murano Global Investments… | $0.79 | 62.71M | +5,730% | +446% | — | — | -4.37 | 2.93 | 20.91 | -10.79 | — | 2.93 | 72.76% | -210.81% | -488.79% | -53.61% | -10.17% | -16.91% | 2.19 | -1.93 | 0.34 | 0.33 | -4.38 | -644247.00% | 15465.00% | -824.00% | -9.35% | -0.02 | -9.43% | 0.00% | 0.00% | 0.03% | -16.68 | -18.00 | 35.17 | -0.11 |
| SEVN | Seven Hills Realty Trust | $8.56 | 130.43M | +534% | +239,415% | -5% | +1,087% | 8.55 | 0.40 | 2.24 | 10.78 | — | 0.40 | 80.45% | 76.33% | 26.22% | 5.16% | 6.86% | 2.04% | 1.48 | 1.52 | 0.27 | 0.27 | 7.91 | -1667.00% | 9642.00% | -2522.00% | 11.39% | 0.03 | 2.30% | 14.27% | 122.00% | 14.56% | 11.04 | 32.99 | 8.43 | -0.05 |
| SRG | Seritage Growth Propertie… | $2.96 | 166.72M | +528% | +16% | — | +491% | -1.30 | 0.50 | 11.36 | -3.12 | — | 0.50 | -15.05% | -259.85% | -871.27% | -31.77% | -6.76% | -18.59% | 0.59 | -1.83 | 3.30 | 2.91 | -1.36 | -105.00% | -1519.00% | -9319.00% | -26.74% | -1.67 | -7.90% | 2.45% | -3.20% | 42.09% | -7.75 | -6.63 | 20.15 | -1.61 |
| STRS | Stratus Properties Inc. | $30.52 | 246.56M | +478% | -50% | -19% | +69% | -78.06 | 0.76 | 2.75 | 190.26 | — | 0.76 | 20.62% | -3.98% | 3.61% | -0.99% | -0.59% | -0.36% | 1.08 | — | 0.70 | 0.44 | 106.68 | -11297.00% | 21374.00% | -6402.00% | -23.48% | -0.13 | -9.51% | 0.25% | -19.70% | 1.32% | -157.33 | -9.69 | 6.26 | 0.51 |
About RE/MAX Holdings, Inc.
RE/MAX Holdings, Inc. operates as a franchisor of real estate and mortgage brokerage services in the United States, Canada, and internationally. The company operates through three segments: Real Estate, Mortgage, and Marketing Funds. It offers real estate brokerage franchising services under the RE/MAX brand; mortgage brokerage services to real estate brokers, real estate professionals, mortgage professionals, and other investors under the Motto Mortgage brand; and mortgage loan processing software and services under the wemlo brand. In addition, the company provides First mobile app, which integrates a suite of digital products that enables agents, brokers, and teams to establish and manage client relationships; RE/MAX University platform, a learning hub designed to help each agent in their professional expertise; and Booj platform. The company was founded in 1973 and is headquartered in Denver, Colorado.
- CEO
- W. Erik Carlson
- Employees
- 536
- Beta
- 1.23
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($6.96 ÷ $10.78) − 1 = -35.44% (DCF, example).