RE/MAX Holdings, Inc. (NYSE: RMAX)

Sector: Real Estate Industry: Real Estate Services CIK: 0001581091
Market Cap 152.95 Mn
P/B 0.34
P/E 12.22
P/S 0.52
ROIC (Qtr) 2.37
Div Yield % 0.00
Rev 1y % (Qtr) -6.67
Total Debt (Qtr) 462.81 Mn
Debt/Equity (Qtr) 1.03

About

RE/MAX Holdings, Inc. (RMAX) operates in the real estate industry, with its headquarters in Denver, Colorado. The company was established in 1973 and is listed on the New York Stock Exchange. RE/MAX Holdings, Inc. has two primary brands - RE/MAX and Motto - under which it conducts its franchising activities for real estate brokerages and mortgage brokerages, respectively. RE/MAX Holdings, Inc. has a diverse business model that includes franchising real estate brokerages globally under the RE/MAX brand and mortgage brokerages in the U.S. under the...

Read more

Price action

Investment thesis

Bull case

  • Healthy cash reserves of 183.72M provide 13.44x coverage of short-term debt 13.66M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of 44.74M provides exceptional 18x coverage of minority interest expenses 2.49M, showing strong core operations.
  • Tangible assets of 262.28M provide exceptional 7.30x coverage of deferred revenue 35.92M, showing strong service capability backing.
  • Robust free cash flow of 39.32M exceeds capital expenditure of 5.42M by 7.25x, indicating strong organic growth funding capability.
  • Cash position of 183.72M provides exceptional 73.90x coverage of minority interest expenses 2.49M, indicating strong liquidity.

Bear case

  • Operating cash flow of 44.74M barely covers its investment activities of (5.88M), with a coverage ratio of -7.62, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 44.74M provides thin coverage of dividend payments of (349000) with a -128.19 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Operating cash flow of 44.74M provides insufficient coverage of deferred revenue obligations of 35.92M, which is 1.25x, raising concerns about future service delivery capabilities.
  • The company's operating cash flow of 44.74M shows concerning coverage of stock compensation expenses of 16.73M, with a 2.68 ratio indicating potential earnings quality issues.
  • Operating cash flow of 44.74M provides minimal -17.62x coverage of tax expenses of (2.54M), suggesting potential tax planning inefficiencies or unsustainable tax positions.

Product and Service 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 0.77 1.34
EV to Cash from Ops. EV/CFO 10.04 2.97
EV to Debt EV to Debt 0.97 6.15
EV to EBIT EV/EBIT 10.57 5.23
EV to EBITDA EV/EBITDA 6.54 18.71
EV to Free Cash Flow [EV/FCF] EV/FCF 11.43 -9.39
EV to Market Cap EV to Market Cap 2.94 4.27
EV to Revenue EV/Rev 1.53 3.62
Price to Book Value [P/B] P/B 0.34 2.10
Price to Earnings [P/E] P/E 12.22 45.45
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 35.87 0.38
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 -6.05
Dividend per Basic Share Div per Share (Qtr) 0.00 0.22
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 0.42
Interest Coverage Int. cover (Qtr) 1.31 -2.22
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 32.14 -12,525.88
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 17.48 23.84
Dividend Growth (1y) % Div 1y % (Qtr) 0.00 1.27
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -57.15 4.69
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 20.79 26.73
EBIT Growth (1y) % EBIT 1y % (Qtr) 23.52 12.80
EBT Growth (1y) % EBT 1y % (Qtr) 476.28 21.27
EPS Growth (1y) % EPS 1y % (Qtr) 223.08 22.42
FCF Growth (1y) % FCF 1y % (Qtr) -9.65 54.29
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -5.15 39.11
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.50 1.45
Cash Payout Ratio Cash Payout (Qtr) 0.01 -0.01
Cash Ratio Cash Ratio (Qtr) 1.29 1.45
Current Ratio Curr Ratio (Qtr) 1.65 2.16
Debt to Equity Ratio Debt/Equity (Qtr) 1.03 -0.06
Interest Cover Ratio Int Coverage (Qtr) 1.31 -2.22
Times Interest Earned Times Interest Earned (Qtr) 1.31 -2.22
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 23.60 -121.98
EBIT Margin % EBIT Margin % (Qtr) 14.51 -136.76
EBT Margin % EBT Margin % (Qtr) 3.41 -144.54
Gross Margin % Gross Margin % (Qtr) 74.80 32.87
Net Profit Margin % Net Margin % (Qtr) 4.30 -139.89