RE/MAX Holdings, Inc. (RMAX)
Real Estate Agents & Managers (For Others) · Real Estate · $171M
Intrinsic Value (Consensus)
$13.83
Current Price
$9.64
Margin of Safety
+43.5%
43.5% Below Intrinsic Value
Value: $14
Price: $10
Valuation Model Estimates
Current Price: $9.64
DCF (Discounted Cash Flow)
$27.72
Graham Number
$18.54
Earnings Power Value
$5.83
Relative Value (P/E)
$12.00
Dividend Discount Model
$5.06
Consensus Value
$13.83
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
60
Profitability
12/25
Strength
22/25
Valuation
22/25
Growth
4/25
Financial Health Signals
Declining revenue — top line is shrinking
Solid dividend yield (3.5%)
High free cash flow yield (22.7%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $0.60
- EPS (Forward)
- $0.61
- Book Value
- $25.46
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 1.8%
- Debt/Equity
- 51%
- Revenue Growth
- -5.2%
- Earnings Growth
- 2.0%
- Dividend Yield
- 3.5%
- Beta
- 1.00
Similar Stocks (Real Estate)
ADAMAdamas Trust, Inc.
$75.49+300%
AGNCAGNC Investment Corp...
$59.20+300%
AIVApartment Investment...
$74.48+300%
ACREAres Commercial Real...
$17.41+276%
ACRACRES Commercial Rea...
$62.12+274%
Data last updated: 2026-06-16
Source: Yahoo Finance