DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

The Real Brokerage Inc. (REAX)

Real Estate | Real Estate - Services

Today's Price

$17.13

Today's Fair Value

$n/a

Margin of Safety

n/a

Projected Value (5Y)

$n/a

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 65.71% | CAGR (5y): 12.19%

Diluted Shares Growth Rate

Regression: 7.89% | CAGR (5y): 16.63%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 154.98x)

Discount Rate