RE/MAX Holdings, Inc. (RMAX)
Real Estate Agents & Managers (For Others) · Real Estate · $213M
Intrinsic Value (Consensus)
$13.83
Current Price
$12.00
Margin of Safety
+15.2%
15.2% Below Intrinsic Value
Value: $14
Price: $12
Valuation Model Estimates
Current Price: $12.00
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance