eXp World Holdings, Inc. (EXPI) Bundle
Understanding eXp World Holdings, Inc. (EXPI) Revenue Streams
Understanding eXp World Holdings, Inc. Revenue Streams
eXp World Holdings, Inc. generates revenue primarily from its core business of real estate brokerage services. The breakdown of revenue sources is as follows:
- North American Realty: $3,408,418,000 for the nine months ended September 30, 2024, compared to $3,254,666,000 for the same period in 2023, reflecting a 5% increase.
- International Realty: $60,142,000 for the nine months ended September 30, 2024, compared to $37,644,000 for the same period in 2023, reflecting a 60% increase.
- Other Affiliated Services: $4,681,000 for the nine months ended September 30, 2024, compared to $3,729,000 for the same period in 2023, reflecting a 26% increase.
| Segment | Revenues (2024) | Revenues (2023) | Change ($) | Change (%) |
|---|---|---|---|---|
| North American Realty | $3,408,418,000 | $3,254,666,000 | $153,752,000 | 5% |
| International Realty | $60,142,000 | $37,644,000 | $22,498,000 | 60% |
| Other Affiliated Services | $4,681,000 | $3,729,000 | $952,000 | 26% |
| Total Consolidated Revenues | $3,469,485,000 | $3,292,362,000 | $177,123,000 | 5% |
The year-over-year revenue growth rate for the third quarter of 2024 was 2%, with total revenues reaching $1,231,187,000 compared to $1,212,793,000 in the third quarter of 2023. The increase was attributed to rising home sales prices, which offset a slight decline in real estate transactions.
In terms of contributions to overall revenue:
- North American Realty represents the largest share of total revenues.
- International Realty has shown significant growth, indicating successful expansion into new markets.
- Other Affiliated Services, while smaller, have also contributed positively to revenue growth.
Significant changes in revenue streams include:
- International Realty revenues increased by 63% in the third quarter of 2024 compared to the same period in 2023, primarily due to improved agent productivity in newly launched markets.
- Revenues from Other Affiliated Services saw a 46% increase, largely attributed to Virbela Frame® revenue.
A Deep Dive into eXp World Holdings, Inc. (EXPI) Profitability
A Deep Dive into eXp World Holdings, Inc. Profitability
Gross Profit Margin: For the three months ended September 30, 2024, the gross profit was calculated as follows:
| Metric | Q3 2024 | Q3 2023 | Change ($) | Change (%) |
|---|---|---|---|---|
| Revenues | $1,231,187 | $1,212,793 | $18,394 | 2% |
| Commissions and Other Agent-Related Costs | $1,143,535 | $1,130,070 | $13,465 | 1% |
| Gross Profit | $87,652 | $82,723 | $4,929 | 6% |
| Gross Profit Margin | 7.1% | 6.8% | 0.3% | 4.4% |
Operating Profit Margin: The operating profit for the same period was:
| Metric | Q3 2024 | Q3 2023 | Change ($) | Change (%) |
|---|---|---|---|---|
| Total Operating Expenses | $1,239,521 | $1,209,088 | $30,433 | 3% |
| Operating (Loss) Income | ($8,334) | $3,705 | ($12,039) | (325%) |
| Operating Profit Margin | (0.7%) | 0.3% | (1.0%) | (333.3%) |
Net Profit Margin: For the nine months ended September 30, 2024:
| Metric | 9M 2024 | 9M 2023 | Change ($) | Change (%) |
|---|---|---|---|---|
| Net (Loss) Income | ($11,762) | $12,224 | ($23,986) | (196%) |
| Total Revenues | $3,469,485 | $3,292,362 | $177,123 | 5% |
| Net Profit Margin | (0.34%) | 0.37% | (0.71%) | (191.9%) |
Trends in Profitability Over Time
From Q3 2023 to Q3 2024, the gross profit margin increased from 6.8% to 7.1%, indicating improved revenue generation relative to cost of sales. However, the operating margin declined significantly due to increased litigation expenses, showing a shift in operational efficiency.
Comparison of Profitability Ratios with Industry Averages
The industry average for gross profit margins in the real estate sector typically ranges between 10% and 20%. The reported gross profit margin of 7.1% indicates that the company is below the industry average, suggesting potential areas for improvement in cost management.
Analysis of Operational Efficiency
The operational efficiency can be assessed through the total operating expenses, which rose to $1,239,521 for Q3 2024, a 3% increase compared to Q3 2023. This rise is attributed to:
- Increased litigation costs of $18,000 related to antitrust lawsuits.
- General and administrative expenses increasing to $61,390, up 2%.
- A decrease in sales and marketing expenses down to $2,792, a 12% reduction.
The overall operational efficiency reflects challenges in cost containment, especially due to legal expenses, impacting the net profit margin significantly.
Debt vs. Equity: How eXp World Holdings, Inc. (EXPI) Finances Its Growth
Debt vs. Equity: How eXp World Holdings, Inc. Finances Its Growth
Overview of Debt Levels
As of September 30, 2024, eXp World Holdings, Inc. reported total liabilities of $221.5 million, up from $141.7 million in the previous year. This increase was largely attributed to a litigation contingency accrual of $34 million. The company has no long-term debt as of the latest reporting period.
Debt-to-Equity Ratio
The debt-to-equity ratio for eXp World Holdings, Inc. stands at 1.05 as of September 30, 2024, calculated from total liabilities of $221.5 million and total equity of $211.1 million. This ratio is higher than the industry average of approximately 0.75 for similar companies in the real estate sector.
Recent Debt Issuances and Credit Ratings
eXp World Holdings has not engaged in any recent debt issuances, and it maintains a solid credit rating as it currently has no debt obligations. The company’s liquidity is primarily supported by its cash and cash equivalents, which totaled $195.7 million as of September 30, 2024.
Balancing Debt Financing and Equity Funding
The company has utilized equity funding extensively, issuing 7.29 million shares to agents and brokers worth $86 million during the nine months ended September 30, 2024. The Agent Growth Incentive Program further incentivizes agents with stock awards, reflecting the company’s strategy to leverage equity rather than debt for growth.
| Financial Metric | September 30, 2024 | December 31, 2023 |
|---|---|---|
| Total Liabilities | $221.5 million | $141.7 million |
| Total Equity | $211.1 million | $244 million |
| Debt-to-Equity Ratio | 1.05 | 0.58 |
| Cash and Cash Equivalents | $195.7 million | $169.9 million |
| Shares Issued to Agents (YTD) | 7.29 million | 6.65 million |
| Value of Shares Issued to Agents (YTD) | $86 million | $104.5 million |
Assessing eXp World Holdings, Inc. (EXPI) Liquidity
Assessing eXp World Holdings, Inc.'s Liquidity
Current Ratio: As of September 30, 2024, the current ratio was calculated as follows:
| Current Assets | Current Liabilities | Current Ratio |
|---|---|---|
| $309,585,000 | $221,532,000 | 1.40 |
Quick Ratio: The quick ratio is also indicative of the company’s short-term liquidity position, calculated by excluding inventory from current assets. For eXp World Holdings, the quick ratio was:
| Current Assets (Excluding Inventory) | Current Liabilities | Quick Ratio |
|---|---|---|
| $309,585,000 | $221,532,000 | 1.40 |
Analysis of Working Capital Trends
Net working capital as of September 30, 2024, showed a decrease compared to December 31, 2023:
| Period | Current Assets | Current Liabilities | Net Working Capital |
|---|---|---|---|
| September 30, 2024 | $309,585,000 | $221,532,000 | $88,053,000 |
| December 31, 2023 | $266,475,000 | $141,640,000 | $124,835,000 |
The net working capital decreased by $36,782,000, or 29%, primarily due to increased accrued liabilities and accounts receivable.
Cash Flow Statements Overview
The cash flow statement for the nine months ended September 30, 2024, is summarized as follows:
| Cash Flow Type | 2024 (in thousands) | 2023 (in thousands) |
|---|---|---|
| Net Cash Provided by Operating Activities | $177,800 | $176,516 |
| Net Cash Used in Investing Activities | ($12,959) | ($11,318) |
| Net Cash Used in Financing Activities | ($138,370) | ($150,843) |
| Net Change in Cash, Cash Equivalents and Restricted Cash | $25,847 | $14,758 |
Potential Liquidity Concerns or Strengths
As of September 30, 2024, cash and cash equivalents totaled $130,432,000, with restricted cash of $65,308,000, resulting in a total liquidity position of $195,740,000. The company has sufficient cash flow from operations to meet obligations for at least the next twelve months, despite a $34 million litigation contingency accrual.
Is eXp World Holdings, Inc. (EXPI) Overvalued or Undervalued?
Valuation Analysis
Price-to-Earnings (P/E) Ratio: As of September 30, 2024, the P/E ratio is not applicable due to a net loss of ($8,506,000). The diluted earnings per share for the third quarter of 2024 is ($0.06) compared to $0.01 for Q3 2023.
Price-to-Book (P/B) Ratio: The book value per share as of September 30, 2024, is calculated as follows: Total equity is $211,097,000 with 153,551,386 shares outstanding, resulting in a P/B ratio of approximately 1.37.
Enterprise Value-to-EBITDA (EV/EBITDA): The enterprise value is calculated as market capitalization plus total debt minus cash. As of September 30, 2024, the enterprise value is $432,629,000 with Adjusted EBITDA for the nine months ended September 30, 2024 being $67,797,000. This results in an EV/EBITDA ratio of approximately 6.38.
| Metric | Value |
|---|---|
| P/E Ratio | N/A (Net Loss) |
| P/B Ratio | 1.37 |
| EV/EBITDA | 6.38 |
Stock Price Trends: Over the past 12 months, the stock price has fluctuated significantly, with a high of $10.83 and a low of $3.55. The current stock price as of September 30, 2024, is approximately $6.31.
Dividend Yield: The company declared dividends of $0.05 per share for Q3 2024, resulting in a dividend yield of approximately 0.79% based on the current stock price.
Analyst Consensus: As of the latest reports, the consensus rating among analysts is a Hold, with price targets ranging from $5.00 to $8.00.
| Analyst Rating | Price Target Range |
|---|---|
| Consensus Rating | Hold |
| Price Target Low | $5.00 |
| Price Target High | $8.00 |
Key Risks Facing eXp World Holdings, Inc. (EXPI)
Key Risks Facing eXp World Holdings, Inc.
Industry Competition: The real estate market is highly competitive, with numerous brokerage firms vying for market share. The company's ability to attract and retain agents is crucial, as it directly impacts revenue. As of September 30, 2024, the number of agents and brokers on the platform decreased by 4% year-over-year to 85,249.
Regulatory Changes: Changes in real estate regulations, particularly those resulting from the National Association of Realtors (NAR) Settlement, may impact operational practices and profitability. The company has incurred significant legal expenses related to antitrust lawsuits, amounting to $34 million in litigation contingency accruals.
Market Conditions: The U.S. residential real estate market has shown signs of decline, with real estate transactions slightly down in Q3 2024. However, the company reported a 2% increase in revenues to $1,231,187 for the three months ended September 30, 2024. The total revenues for the nine months ended September 30, 2024, were $3,469,485, up 5% compared to the previous year.
Operational Risks: Increased operational costs, particularly in general and administrative expenses which rose by 3% to $185,132, can strain profitability. The company's operating loss for the nine months ended September 30, 2024, was ($7,971) million, a significant decline from a profit of $16,544 million in the same period of 2023.
Financial Risks: The company faces risks related to cash flow and liquidity. As of September 30, 2024, the net working capital decreased by 29% to $88,053 million compared to December 31, 2023. Additionally, cash used in financing activities totaled $138,370 million for the nine months ended September 30, 2024.
Mitigation Strategies: The company has implemented cost containment initiatives to manage operational expenses. For example, technology and development expenses decreased by 2% to $43,413. The focus on improving agent productivity and expanding into international markets has also been a part of their growth strategy, with international revenues increasing by 63% in Q3 2024.
| Risk Factor | Description | Impact | Current Data |
|---|---|---|---|
| Industry Competition | High competition from other brokerage firms | Agent retention and revenue generation | Agents decreased by 4% to 85,249 |
| Regulatory Changes | Changes in compliance and operational practices | Increased legal costs and operational disruptions | Litigation contingency of $34 million |
| Market Conditions | Fluctuations in real estate market dynamics | Revenue volatility | Revenues increased by 5% to $3,469,485 |
| Operational Risks | Rising operational costs | Profitability pressure | Operating loss of ($7,971) million |
| Financial Risks | Cash flow and liquidity challenges | Impact on operational sustainability | Net working capital of $88,053 million |
| Mitigation Strategies | Cost containment and market expansion | Improved financial health | Technology expenses decreased by 2% to $43,413 |
Future Growth Prospects for eXp World Holdings, Inc. (EXPI)
Future Growth Prospects for eXp World Holdings, Inc.
Analysis of Key Growth Drivers
eXp World Holdings, Inc. is positioned for growth through several key drivers:
- Product Innovations: The company has shifted focus from Virbela to the Virbela Frame®, which is expected to enhance user engagement and provide additional revenue streams. This transition reflects a commitment to adapting technological innovations to meet market demands.
- Market Expansions: International Realty revenues increased by 63% in Q3 2024 compared to Q3 2023, driven by improved agent productivity in newly launched markets.
- Acquisitions: While not a primary strategy, the company seeks opportunities to expand its portfolio, enhancing its service offerings and capturing additional market share.
Future Revenue Growth Projections and Earnings Estimates
For the nine months ended September 30, 2024, total revenues reached $3,469,485 compared to $3,292,362 in the same period of 2023, reflecting a growth of 5%. Adjusted EBITDA improved to $67,797 from $62,263, marking a 9% increase year-over-year.
| Metric | Q3 2024 | Q3 2023 | Change (%) |
|---|---|---|---|
| Total Revenues | $1,231,187 | $1,212,793 | 2% |
| Adjusted EBITDA | $23,942 | $20,792 | 15% |
| Net Loss | ($8,506) | $1,349 | - |
Strategic Initiatives or Partnerships That May Drive Future Growth
The company is focusing on enhancing its agent-centric model, which includes:
- Increased Agent Productivity: The productivity of agents has been a critical factor in driving revenue, with transaction volume increasing 7% year-over-year to $139.9 billion.
- Technology Investments: Continued investment in technology to streamline operations and enhance the user experience is anticipated to drive future growth.
Competitive Advantages That Position the Company for Growth
The company benefits from several competitive advantages:
- Cloud-Based Platform: The innovative cloud-based platform allows for flexibility and scalability, catering to a global agent base.
- Agent-Centric Model: A unique commission structure and revenue-sharing model that incentivizes agents to increase sales.
- Diverse Revenue Streams: Revenue is generated not only from real estate transactions but also from ancillary services such as mortgage and title services, which provide resilience against market fluctuations.
Conclusion
eXp World Holdings, Inc. is positioned for future growth through strategic market expansions, product innovations, and a robust agent-centric model. The company's strong revenue performance and adjusted EBITDA growth signal a positive trajectory, underscoring its potential in the evolving real estate landscape.
eXp World Holdings, Inc. (EXPI) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Updated on 16 Nov 2024
Resources:
- eXp World Holdings, Inc. (EXPI) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of eXp World Holdings, Inc. (EXPI)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View eXp World Holdings, Inc. (EXPI)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.