eXp World Holdings, Inc. (NASDAQ: EXPI)

Sector: Real Estate Industry: Real Estate Services CIK: 0001495932
Market Cap 1.48 Bn
P/B 6.30
P/E -76.67
P/S 0.32
ROIC (Qtr) -6.88
Div Yield % 2.17
Rev 1y % (Qtr) 6.94
Total Debt (Qtr) 0.00
Debt/Equity (Qtr) 0.00

About

eXp World Holdings, Inc., also known as eXp Realty, operates in the real estate industry, specifically focusing on residential and commercial property transactions. The company is a diversified service-oriented business with four reportable segments: North American Realty, International Realty, Virbela, and Other Affiliated Services. eXp Realty's primary business activity involves real estate brokerage. It operates in the United States and Canada, with brokerages in all 50 states and most Canadian provinces, making it a significant player in the...

Read more

Price action

Investment thesis

Bull case

  • Robust free cash flow of 108.10M exceeds capital expenditure of 10.43M by 10.37x, indicating strong organic growth funding capability.
  • Robust tangible asset base of 436.21M provides 4.38x coverage of working capital 99.67M, indicating strong operational backing.
  • Cash reserves of 186.38M provide robust 0.83x coverage of current liabilities 223.48M, indicating strong short-term solvency.
  • Operating cash flow of 118.53M provides strong 24.04x coverage of operating expenses 4.93M, showing operational efficiency.
  • Cash position of 186.38M represents healthy 1.87x of working capital 99.67M, demonstrating strong operational liquidity.

Bear case

  • Operating cash flow of 118.53M barely covers its investment activities of (27M), with a coverage ratio of -4.39, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 118.53M provides thin coverage of dividend payments of (30.51M) with a -3.88 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Investment activities of (27M) provide weak support for R&D spending of 66.98M, which is -0.40x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Cash reserves of 186.38M provide limited coverage of acquisition spending of (16.57M), which is -11.25x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • The company's operating cash flow of 118.53M shows concerning coverage of stock compensation expenses of 143.62M, with a 0.83 ratio indicating potential earnings quality issues.

Segments Breakdown of Revenue (2022)

Segments Breakdown of Revenue (2022)

Peer comparison

Companies in the Real Estate Services
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 CBRE Cbre Group, Inc. 51.14 Bn 41.65 1.30 9.48 Bn
2 CSGP Costar Group, Inc. 26.47 Bn 1,304.00 8.66 1.18 Bn
3 BEKE KE Holdings Inc. 21.08 Bn 43.29 1.45 2.96 Bn
4 JLL Jones Lang Lasalle Inc 16.90 Bn 26.75 0.67 3.48 Bn
5 FSV FirstService Corp 7.01 Bn 56.92 1.78 1.51 Bn
6 COMP Compass, Inc. 6.69 Bn -118.64 1.01 0.48 Bn
7 CIGI Colliers International Group Inc. 5.39 Bn 69.70 2.00 2.50 Bn
8 OPEN Opendoor Technologies Inc. 4.15 Bn -13.09 0.88 1.79 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 2.83 1.34
EV to Cash from Ops. EV/CFO 10.94 2.97
EV to Debt EV to Debt 0.00 6.15
EV to EBIT EV/EBIT -69.37 5.23
EV to EBITDA EV/EBITDA -103.16 18.71
EV to Free Cash Flow [EV/FCF] EV/FCF 11.99 -9.39
EV to Market Cap EV to Market Cap 0.88 4.27
EV to Revenue EV/Rev 0.28 3.62
Price to Book Value [P/B] P/B 6.30 2.10
Price to Earnings [P/E] P/E -76.67 45.45
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -0.63 0.38
Dividend Payout Ratio % Div Payout % (Qtr) -166.70 -6.05
Dividend per Basic Share Div per Share (Qtr) 0.20 0.22
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 29.07 0.42
Interest Coverage Int. cover (Qtr) 0.00 -2.22
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -40.80 -12,525.88
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -4.78 23.84
Dividend Growth (1y) % Div 1y % (Qtr) 0.00 1.27
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 41.37 4.69
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 21.71 26.73
EBIT Growth (1y) % EBIT 1y % (Qtr) 42.37 12.80
EBT Growth (1y) % EBT 1y % (Qtr) 42.37 21.27
EPS Growth (1y) % EPS 1y % (Qtr) 45.45 22.42
FCF Growth (1y) % FCF 1y % (Qtr) -46.75 54.29
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 0.07 39.11
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 10.20 1.45
Cash Payout Ratio Cash Payout (Qtr) 0.24 -0.01
Cash Ratio Cash Ratio (Qtr) 0.83 1.45
Current Ratio Curr Ratio (Qtr) 1.45 2.16
Debt to Equity Ratio Debt/Equity (Qtr) 0.00 -0.06
Interest Cover Ratio Int Coverage (Qtr) 0.00 -2.22
Times Interest Earned Times Interest Earned (Qtr) 0.00 -2.22
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -0.20 -121.98
EBIT Margin % EBIT Margin % (Qtr) -0.40 -136.76
EBT Margin % EBT Margin % (Qtr) -0.40 -144.54
Gross Margin % Gross Margin % (Qtr) 7.10 32.87
Net Profit Margin % Net Margin % (Qtr) -0.40 -139.89