Real Brokerage Inc (REAX) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of Real Brokerage Inc $5.71, price $16.41, upside -65.2%, quality 46 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Real Brokerage Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 27, 2026.
How to read this chart
60‑month range $10.40 – $66.60 · fair‑value band $3.33 – $9.33 · the $16.41 price screens above the $5.71 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 27, 2026.
Follow Real Brokerage in your weekly email
Every Wednesday you see whether Real Brokerage is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
The Real Brokerage Inc., together with its subsidiaries, operates as a real estate technology company in the United States and Canada. The company provides title, mortgage, and wallet services. It also offers ancillary services including mortgage origination, title and escrow services, and financial technology and lending products.
Show more
The Real Brokerage Inc., together with its subsidiaries, operates as a real estate technology company in the United States and Canada. The company provides title, mortgage, and wallet services. It also offers ancillary services including mortgage origination, title and escrow services, and financial technology and lending products. The company was founded in 2014 and is headquartered in Miami, Florida.
Stock analysis
Real Brokerage Inc (REAX) currently trades at $16.41, while our model-based Fair Value estimate is $5.71, 65.2% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of $6.76 per share, and 0 of the 7 models we run sit above the $16.41 price.
Bear case: the Multiples group reads lowest at $4.20, and 7 of the 7 models stay below the price. Evidence for this calculation is low.
Scenario range: $3.33 (bear) to $9.33 (bull), the price of $16.41 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 46/100 (below-average quality), in the Real Estate sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Real Brokerage Inc reported revenue of $2.0B in FY2025 versus $122M in FY2021, a compound +100.6%/yr. Reported net income was −$8.1M in FY2025.
Key figures
Market cap $378M · P/S ratio 0.18 · EPS (TTM) $−0.0400 · Net margin −0.4% · Return on equity −13.1% · Return on assets (EBIT) −29.5% · Operating margin −0.7% · Revenue (TTM) $2.1B.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 37 out of 100 (low confidence).
What moves the price
The share trades about 62% below its 52-week high and 8% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −10% fair-value upside, at −65%, REAX screens richer than that median.
Fair Value models
Bear $3.33Fair Value $5.71Bull $9.33
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.62/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+55.7%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+72.8%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+160.0%
Start year 2020 (pandemic)
Revenue growth 7 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+117.9%
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
−16.0% (2020) → −0.4% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes less growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+31.1%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+13.8%
Yearly sales growth analysts expect, extended to five years.
After inflation (USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about +28.0% a year for the price and +11.2% for the forecasts.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Real Estate Services · 529 stocks
Beats the industry median on 1/6 measures
Overall it trails its industry peers.
Valuation
Quality Score45 · Below median
Fair Value upside−64.5% · Bottom 25%
Profitability
Return on assets−3.1% · Bottom 25%
Net margin (TTM)−0.3% · Below median
Operating margin (TTM)−0.7% · Bottom 25%
Growth and dividend
Revenue growth31.5% · Top 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 43
FUTURE (revenue growth)100· sector 14
PAST (return on equity)0· sector 17
HEALTH (low debt)0· sector 83
DIVIDEND (yield)0· sector 63
VALUE 0: the price sits above our fair-value range.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is Real Brokerage Inc (REAX) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of $5.71 versus a price of $16.41, about −65% upside (overvalued).
What is the fair value of REAX?
Our model-based fair value for Real Brokerage Inc is $5.71 (as of Sep 27, 2026), built from audited fundamentals. The current price: $16.41.
What is the quality score of REAX?
Real Brokerage Inc has a Quality Score of 46/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Real Brokerage Inc (REAX)?
Our model-based price target is the fair value of $5.71 (as of Sep 27, 2026) from 7 valuation models. Cautious scenario $3.33, optimistic scenario $9.33. It is a calculation from audited fundamentals, not an analyst target.
What is the Real Brokerage Inc stock forecast for 2026?
Our models put fair value at $5.71, about −65% upside versus a price of $16.41 (overvalued). Cautious scenario $3.33, optimistic scenario $9.33. The calculation is refreshed regularly with new filings.
What is the revenue of Real Brokerage Inc (REAX)?
Real Brokerage Inc reported trailing-twelve-month revenue of about $2.1B (latest available figure, as of Sep 27, 2026).
What growth is priced into Real Brokerage Inc (REAX)?
For today's price to be fair in a discounted-cash-flow model, Real Brokerage Inc would have to grow free cash flow by +31.1 % per year for five years (discount rate 10.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +160.0 % per year. As of Sep 27, 2026.
What discount rate (WACC) does the fair value of REAX use?
Our models discount Real Brokerage Inc at 10.5 %: a base by market capitalisation (small), damped by beta 0.74, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Real Brokerage Inc that is +31.1 % per year a year over ten years, using the same discount rate (10.5 %) and the same formula as our fair value.
How much growth has Real Brokerage Inc (REAX) delivered so far?
Over the past 5 years revenue at Real Brokerage Inc grew +160.0 % a year. The price currently implies +31.1 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Real Brokerage Inc (REAX) growing?
The median revenue growth in the sector is +1.7 % a year. That is the yardstick for the growth priced into Real Brokerage Inc (+31.1 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Real Brokerage Inc (REAX)?
The free-cash-flow yield on the price is 1.80 %: that much free cash flow Real Brokerage Inc produces per unit of market value. When it exceeds the discount rate of our models (10.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Real Brokerage Inc (REAX)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Real Brokerage Inc it is $5.71 per share (as of Sep 27, 2026), against a price of $16.41. It is the blended result of 7 valuation models (cash flow, earnings, asset, dividend).
Is Real Brokerage Inc stock overvalued or undervalued in 2026?
As of Sep 27, 2026, REAX trades above its calculated fair value: price $16.41, fair value $5.71, a gap of about −65% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of REAX?
No. The price is what the market pays today ($16.41); the fair value is what the company's own numbers justify ($5.71). For Real Brokerage Inc the two are $10.70 per share apart. That gap is exactly why we show both numbers side by side.
How much is Real Brokerage Inc worth?
The market values Real Brokerage Inc at about $378M (market capitalisation, as of Sep 27, 2026). Per share that is $16.41; our models calculate a fair value of $5.71 per share.
What do the bullish and bearish scenarios say about REAX?
Our models span a range for Real Brokerage Inc: cautious scenario $3.33, base $5.71, optimistic $9.33 per share (as of Sep 27, 2026, price $16.41). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Real Brokerage Inc (REAX)?
Balance-sheet figures for Real Brokerage Inc (as of Sep 27, 2026): return on equity −13.1%. They feed the Quality Score of 46/100, which measures business quality independently of the share price.
How far is REAX from its 52-week high?
Real Brokerage Inc trades at $16.41, about 62% below its 52-week high of $42.70 and 8% above the low of $15.13 (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of $5.71 is for.
Which stocks are comparable to Real Brokerage Inc?
From the same area (Real Estate) we also value Vingroup Joint Stock Company, CBRE Group, KE Holdings, Swire Properties Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Real Brokerage Inc stock attractive at the current price?
The data as of Sep 27, 2026: price $16.41, calculated fair value $5.71 (−65%), Quality Score 46/100, from 7 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of REAX calculated?
We run Real Brokerage Inc through 7 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $5.71, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. Real Brokerage Inc itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Real Brokerage Inc (REAX)?
The closing price on Oct 2, 2026 was $16.41. Our model-based fair value is $5.71, about −65% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Real Brokerage Inc right now?
The price sits above even our optimistic bull case ($9.33). The favourable scenario is already priced in. The model range is unusually wide ($3.33 to $9.33). The outcome hinges heavily on assumptions, so read the point estimate with caution. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (46/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Real Brokerage Inc
How large is the market capitalisation of Real Brokerage Inc (REAX)?
The market capitalisation of Real Brokerage Inc is $378M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Real Brokerage Inc (REAX)?
The price-to-sales ratio of Real Brokerage Inc is 0.18 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Real Brokerage Inc (REAX)?
Earnings per share at Real Brokerage Inc are $−0.0400. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Real Brokerage Inc (REAX)?
The net margin of Real Brokerage Inc is −0.4% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Real Brokerage Inc (REAX)?
The return on equity (ROE) of Real Brokerage Inc is −13.1% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Real Brokerage Inc (REAX)?
On an EBIT basis the return on assets of Real Brokerage Inc is −29.5% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Real Brokerage Inc (REAX)?
The operating margin of Real Brokerage Inc is −0.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Real Brokerage Inc (REAX)?
Revenue at Real Brokerage Inc is growing +31.5% versus a year earlier (3y avg +72.8%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much net cash does Real Brokerage Inc (REAX) hold?
Real Brokerage Inc holds more cash than debt, $59.6M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Real Brokerage Inc in the live analysis
One click puts Real Brokerage Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Thin data
Sep 27, 2026