RE/MAX Holdings, Inc. (RMAX) DCF Valuation

RE/MAX Holdings, Inc. (RMAX) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

RE/MAX Holdings, Inc. (RMAX) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

As an investor or analyst, the RE/MAX Holdings, Inc. (RMAX) DCF Calculator is your go-to tool for accurate valuation. Equipped with real data from RE/MAX Holdings, you can adjust forecasts and observe the effects in real time.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 282.3 266.0 329.7 353.4 325.7 339.9 354.8 370.4 386.6 403.5
Revenue Growth, % 0 -5.77 23.95 7.18 -7.84 4.38 4.38 4.38 4.38 4.38
EBITDA 92.1 75.8 20.5 77.3 26.6 66.2 69.1 72.1 75.3 78.6
EBITDA, % 32.64 28.49 6.22 21.86 8.17 19.48 19.48 19.48 19.48 19.48
Depreciation 213.1 219.5 293.6 301.8 32.4 232.8 243.0 253.6 264.7 276.3
Depreciation, % 75.48 82.52 89.05 85.41 9.95 68.48 68.48 68.48 68.48 68.48
EBIT -121.0 -143.7 -273.1 -224.6 -5.8 -166.6 -173.9 -181.5 -189.4 -197.7
EBIT, % -42.85 -54.03 -82.83 -63.55 -1.78 -49.01 -49.01 -49.01 -49.01 -49.01
Total Cash 83.0 101.4 126.3 108.7 82.6 110.1 114.9 119.9 125.2 130.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 28.6 30.0 34.6 32.5 35.1
Account Receivables, % 10.15 11.27 10.5 9.2 10.79
Inventories 20.6 19.9 32.1 29.5 .0 22.3 23.3 24.3 25.4 26.5
Inventories, % 7.3 7.47 9.74 8.34 0 6.57 6.57 6.57 6.57 6.57
Accounts Payable 3.0 2.1 5.2 6.2 4.7 4.5 4.7 4.9 5.1 5.3
Accounts Payable, % 1.06 0.79248 1.57 1.74 1.44 1.32 1.32 1.32 1.32 1.32
Capital Expenditure -13.2 -6.9 -15.2 -9.9 -6.4 -11.3 -11.8 -12.4 -12.9 -13.5
Capital Expenditure, % -4.69 -2.6 -4.62 -2.81 -1.97 -3.34 -3.34 -3.34 -3.34 -3.34
Tax Rate, % -66.16 -66.16 -66.16 -66.16 -66.16 -66.16 -66.16 -66.16 -66.16 -66.16
EBITAT -98.1 -98.8 -303.4 -117.5 -9.6 -134.0 -139.9 -146.0 -152.4 -159.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 55.5 112.3 -38.8 180.1 41.7 64.8 89.0 92.9 96.9 101.2
WACC, % 7.38 6.73 8.38 5.86 8.38 7.35 7.35 7.35 7.35 7.35
PV UFCF
SUM PV UFCF 356.6
Long Term Growth Rate, % 3.70
Free cash flow (T + 1) 105
Terminal Value 2,877
Present Terminal Value 2,019
Enterprise Value 2,375
Net Debt 401
Equity Value 1,974
Diluted Shares Outstanding, MM 18
Equity Value Per Share 108.98

What You Will Get

  • Pre-Filled Financial Model: RE/MAX Holdings, Inc.'s actual data allows for accurate DCF valuation.
  • Full Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
  • Instant Calculations: Real-time updates ensure you see the impact of your adjustments immediately.
  • Investor-Ready Template: A polished Excel file crafted for professional-level valuation.
  • Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.

Key Features

  • Customizable Market Assumptions: Adjust key factors such as commission rates, market growth, and operational expenses.
  • Instant Valuation Calculations: Quickly determines intrinsic value, NPV, and other financial metrics.
  • Industry-Leading Precision: Based on RE/MAX’s actual financial data for accurate valuation results.
  • Effortless Scenario Testing: Easily evaluate various scenarios and analyze their impacts on outcomes.
  • Efficiency Boost: Avoid the complexity of constructing detailed valuation models from the ground up.

How It Works

  • Step 1: Download the prebuilt Excel template featuring RE/MAX Holdings, Inc. (RMAX) data.
  • Step 2: Review the pre-filled sheets to grasp the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including RE/MAX Holdings, Inc.'s (RMAX) intrinsic value.
  • Step 5: Use the outputs to make informed investment decisions or create reports.

Why Choose This Calculator for RE/MAX Holdings, Inc. (RMAX)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for RE/MAX Holdings.
  • Flexible Inputs: Modify the highlighted cells to explore different financial scenarios for (RMAX).
  • In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value specific to RE/MAX Holdings.
  • Ready-to-Use Data: Incorporates historical and projected data for reliable analysis starting points.
  • High-Quality Standards: Perfect for financial analysts, investors, and consultants focusing on RE/MAX Holdings, Inc.

Who Should Use This Product?

  • Real Estate Professionals: Enhance property valuation techniques for better market analysis.
  • Corporate Real Estate Teams: Evaluate property scenarios to inform strategic decisions.
  • Consultants and Advisors: Offer clients precise valuation insights for RE/MAX Holdings, Inc. (RMAX) stock.
  • Students and Educators: Utilize real estate data to learn and teach financial modeling principles.
  • Market Analysts: Gain insights into how real estate companies like RE/MAX are valued in the industry.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled RE/MAX Holdings, Inc. (RMAX) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models that display intrinsic value with comprehensive calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for RE/MAX Holdings, Inc. (RMAX).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to simplify the analysis of results.

No products were found matching.