Marcus & Millichap, Inc. (NYSE: MMI)

Sector: Real Estate Industry: Real Estate Services CIK: 0001578732
Market Cap 1.10 Bn
P/B 1.83
P/E -165.31
P/S 1.47
ROIC (Qtr) -0.53
Div Yield % 1.89
Rev 1y % (Qtr) 15.06
Total Debt (Qtr) 78.56 Mn
Debt/Equity (Qtr) 0.13

About

Marcus & Millichap, Inc. (MMI) is a prominent player in the commercial real estate services industry, specializing in investment sales, financing services, research, and advisory services. With a focus on the $1 million to $10 million private client market, the company has established itself as a leader in this segment, consistently accounting for over 80% of total U.S. commercial property transactions. MMI's primary business activities revolve around commercial real estate investment sales and financing services. The company operates in various...

Read more

Price action

Investment thesis

Bull case

  • Strong operating cash flow of 77.04M provides robust 0.98x coverage of total debt 78.56M, indicating excellent debt servicing capability and financial flexibility.
  • Healthy cash reserves of 117.36M provide 6.09x coverage of short-term debt 19.28M, demonstrating strong liquidity position and minimal refinancing risk.
  • Strong tangible asset base of 770.47M provides 9.81x coverage of total debt 78.56M, indicating robust asset backing and low credit risk.
  • Operating cash flow of 77.04M provides exceptional 98.15x coverage of interest expenses 785000, showing strong debt service capability.
  • Long-term investments of 273.78M provide solid 4.62x coverage of long-term debt 59.28M, indicating strategic financial planning.

Bear case

  • Operating cash flow of 77.04M barely covers its investment activities of (94.42M), with a coverage ratio of -0.82, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 77.04M provides thin coverage of dividend payments of (20.49M) with a -3.76 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • The company's operating cash flow of 77.04M shows concerning coverage of stock compensation expenses of 24.41M, with a 3.16 ratio indicating potential earnings quality issues.
  • Operating earnings of (3.92M) show weak coverage of depreciation charges of 38.16M, with a -0.10 ratio indicating high capital intensity and potential reinvestment needs.
  • Long-term investments of 273.78M represent a high 2.74x of fixed assets 99.74M, indicating potential overexposure to financial assets versus operational capabilities.

Segments Breakdown of Revenue (2024)

Segments Breakdown of Revenue (2024)

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 1.35 1.34
EV to Cash from Ops. EV/CFO 14.26 2.97
EV to Debt EV to Debt 13.99 6.15
EV to EBIT EV/EBIT -280.63 5.23
EV to EBITDA EV/EBITDA 69.84 18.71
EV to Free Cash Flow [EV/FCF] EV/FCF 15.69 -9.39
EV to Market Cap EV to Market Cap 1.00 4.27
EV to Revenue EV/Rev 1.46 3.62
Price to Book Value [P/B] P/B 1.83 2.10
Price to Earnings [P/E] P/E -165.31 45.45
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -0.33 0.38
Dividend Payout Ratio % Div Payout % (Qtr) -312.50 -6.05
Dividend per Basic Share Div per Share (Qtr) 0.50 0.22
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 27.86 0.42
Interest Coverage Int. cover (Qtr) -4.99 -2.22
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 12.71 -12,525.88
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -32.05 23.84
Dividend Growth (1y) % Div 1y % (Qtr) 0.00 1.27
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 81.74 4.69
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 188.31 26.73
EBIT Growth (1y) % EBIT 1y % (Qtr) 88.93 12.80
EBT Growth (1y) % EBT 1y % (Qtr) 87.02 21.27
EPS Growth (1y) % EPS 1y % (Qtr) 80.25 22.42
FCF Growth (1y) % FCF 1y % (Qtr) 347.65 54.29
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 19.60 39.11
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.92 1.45
Cash Payout Ratio Cash Payout (Qtr) 0.24 -0.01
Cash Ratio Cash Ratio (Qtr) 1.04 1.45
Current Ratio Curr Ratio (Qtr) 2.74 2.16
Debt to Equity Ratio Debt/Equity (Qtr) 0.13 -0.06
Interest Cover Ratio Int Coverage (Qtr) -4.99 -2.22
Times Interest Earned Times Interest Earned (Qtr) -4.99 -2.22
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 4.60 -121.98
EBIT Margin % EBIT Margin % (Qtr) -0.52 -136.76
EBT Margin % EBT Margin % (Qtr) -0.63 -144.54
Gross Margin % Gross Margin % (Qtr) 37.70 32.87
Net Profit Margin % Net Margin % (Qtr) -0.90 -139.89