XNYSRMAX
Market cap191mUSD
Jan 07, Last price
10.17USD
1D
-3.14%
1Q
-11.95%
Jan 2017
-81.84%
IPO
-64.76%
Name
Re/Max Holdings Inc
Chart & Performance
Profile
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.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 325,671 -7.84% | 353,386 7.18% | |||||||
Cost of revenue | 255,409 | 355,116 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 70,262 | (1,730) | |||||||
NOPBT Margin | 21.57% | ||||||||
Operating Taxes | 56,947 | 8,643 | |||||||
Tax Rate | 81.05% | ||||||||
NOPAT | 13,315 | (10,373) | |||||||
Net income | (69,022) -827.70% | 9,485 -138.53% | |||||||
Dividends | (13,553) | (18,186) | |||||||
Dividend yield | 5.61% | 5.18% | |||||||
Proceeds from repurchase of equity | (3,408) | (34,101) | |||||||
BB yield | 1.41% | 9.71% | |||||||
Debt | |||||||||
Debt current | 20,440 | 11,668 | |||||||
Long-term debt | 510,858 | 526,766 | |||||||
Deferred revenue | 17,607 | 18,287 | |||||||
Other long-term liabilities | 4,029 | 30,755 | |||||||
Net debt | 448,675 | 429,771 | |||||||
Cash flow | |||||||||
Cash from operating activities | 28,264 | 71,142 | |||||||
CAPEX | (6,419) | (9,932) | |||||||
Cash from investing activities | (5,643) | (11,500) | |||||||
Cash from financing activities | (35,817) | (78,363) | |||||||
FCF | 17,287 | 3,218 | |||||||
Balance | |||||||||
Cash | 82,623 | 108,663 | |||||||
Long term investments | |||||||||
Excess cash | 66,339 | 90,994 | |||||||
Stockholders' equity | (626,698) | (505,136) | |||||||
Invested Capital | 1,072,092 | 1,076,327 | |||||||
ROIC | 1.24% | ||||||||
ROCE | 15.40% | ||||||||
EV | |||||||||
Common stock shares outstanding | 18,111 | 18,845 | |||||||
Price | 13.33 -28.49% | 18.64 -38.87% | |||||||
Market cap | 241,425 -31.27% | 351,265 -38.36% | |||||||
EV | 202,979 | 331,564 | |||||||
EBITDA | 102,676 | 34,039 | |||||||
EV/EBITDA | 1.98 | 9.74 | |||||||
Interest | 35,741 | 20,903 | |||||||
Interest/NOPBT | 50.87% |