XNYS
RMAX
Market cap323mUSD
Jun 10, Last price
8.12USD
1D
2.92%
1Q
-6.24%
Jan 2017
-85.50%
IPO
-71.86%
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 | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 307,685 -5.52% | 325,671 -7.84% | 353,386 7.18% | |||||||
Cost of revenue | 152,258 | 255,409 | 355,116 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 155,427 | 70,262 | (1,730) | |||||||
NOPBT Margin | 50.51% | 21.57% | ||||||||
Operating Taxes | (1,877) | 56,947 | 8,643 | |||||||
Tax Rate | 81.05% | |||||||||
NOPAT | 157,304 | 13,315 | (10,373) | |||||||
Net income | 7,123 -110.32% | (69,022) -827.70% | 9,485 -138.53% | |||||||
Dividends | (599) | (13,553) | (18,186) | |||||||
Dividend yield | 0.29% | 5.61% | 5.18% | |||||||
Proceeds from repurchase of equity | (3,408) | (34,101) | ||||||||
BB yield | 1.41% | 9.71% | ||||||||
Debt | ||||||||||
Debt current | 21,712 | 20,440 | 11,668 | |||||||
Long-term debt | 53,894 | 510,858 | 526,766 | |||||||
Deferred revenue | 17,607 | 18,287 | ||||||||
Other long-term liabilities | 454,169 | 4,029 | 30,755 | |||||||
Net debt | (21,013) | 448,675 | 429,771 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 59,652 | 28,264 | 71,142 | |||||||
CAPEX | (6,419) | (9,932) | ||||||||
Cash from investing activities | (5,876) | (5,643) | (11,500) | |||||||
Cash from financing activities | (8,273) | (35,817) | (78,363) | |||||||
FCF | 163,594 | 17,287 | 3,218 | |||||||
Balance | ||||||||||
Cash | 96,619 | 82,623 | 108,663 | |||||||
Long term investments | ||||||||||
Excess cash | 81,235 | 66,339 | 90,994 | |||||||
Stockholders' equity | (623,466) | (626,698) | (505,136) | |||||||
Invested Capital | 1,071,637 | 1,072,092 | 1,076,327 | |||||||
ROIC | 14.68% | 1.24% | ||||||||
ROCE | 34.04% | 15.40% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 19,294 | 18,111 | 18,845 | |||||||
Price | 10.67 -19.95% | 13.33 -28.49% | 18.64 -38.87% | |||||||
Market cap | 205,865 -14.73% | 241,425 -31.27% | 351,265 -38.36% | |||||||
EV | (303,025) | 202,979 | 331,564 | |||||||
EBITDA | 184,988 | 102,676 | 34,039 | |||||||
EV/EBITDA | 1.98 | 9.74 | ||||||||
Interest | 36,258 | 35,741 | 20,903 | |||||||
Interest/NOPBT | 23.33% | 50.87% |