DCF Calculator

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

RE/MAX Holdings, Inc. (RMAX)

Real Estate | Real Estate - Services

Today's Price

$12.36

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: 4.17% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 2.67% | CAGR (5y): 2.17%

Dividend Growth Rate

Regression: 7.95% | CAGR (5y): 3.36%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 8.18x)

Discount Rate