REAX (Real REMAX Group) Intrinsic Value: Projected FCF: $23.51 (As of Aug. 30, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

REAX Real REMAX Group Inc REAX
65 GF Score
Price $21.09
GF Value $62.90
Valuation Significantly Undervalued
! 4 Warning Signs
View Full Analysis

What is Real REMAX Group Intrinsic Value: Projected FCF?

Real REMAX Group REAX -10.78% 65 Intrinsic Value: Projected FCF is $23.51 as of Aug. 30, 2026. GuruFocus rates REAX with a GF Score™ of 65/100 and a GF Value™ of $62.90 (Significantly Undervalued). The stock has 4 warning signs investors should review. Among 1,273 Real Estate companies, Real REMAX Group ranks worse than 64.02% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-08-30), Real REMAX Group's Intrinsic Value: Projected FCF is $23.51. The stock price of Real REMAX Group is $21.09. Therefore, Real REMAX Group's Price-to-Intrinsic-Value-Projected-FCF of today is 0.9.

The historical rank and industry rank for Real REMAX Group's Intrinsic Value: Projected FCF or its related term are showing as below:

REAX' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.77   Med: 2.49   Max: 5.39
Current: 0.9

During the past 7 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Real REMAX Group was 5.39. The lowest was 0.77. And the median was 2.49.

REAX's Price-to-Projected-FCF is ranked worse than
64.02% of 1273 companies
in the Real Estate industry
Industry Median: 0.63 vs REAX: 0.90

Real REMAX Group  (NAS:REAX) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Real REMAX Group's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=21.09/23.514371385006
=0.90

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Real REMAX Group Intrinsic Value: Projected FCF Related Terms


Real REMAX Group Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Real REMAX Group's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Real REMAX Group Intrinsic Value: Projected FCF Chart

Real REMAX Group Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial 0.00 0.00 0.00 0.00 15.28

Real REMAX Group Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 14.38 16.11 15.28 18.73 23.51

REAX vs TCI, RMR, MLP: Intrinsic Value: Projected FCF Comparison

For the Real Estate Services subindustry, Real REMAX Group's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Real REMAX Group Price-to-Projected-FCF vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Real REMAX Group's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Real REMAX Group's Price-to-Projected-FCF falls into.


REAX
65GF Score
Real REMAX Group Inc REAX
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Real REMAX Group Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Real REMAX Group's Free Cash Flow(6 year avg) = $32.20.

Real REMAX Group's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*32.19776+78.681*0.8)/23.028
=23.51

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of $23.51 mean?
Real REMAX Group (REAX) has a Intrinsic Value: Projected FCF of $23.51 as of Aug. 30, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Real REMAX Group and its competitors. According to the industry distribution chart, Real REMAX Group ranks #815 out of 1273 companies in the Real Estate industry, placing it in the top 64%.
Is Real REMAX Group's Intrinsic Value: Projected FCF too high?
Real REMAX Group's current Intrinsic Value: Projected FCF is $23.51. The Real Estate industry median Intrinsic Value: Projected FCF is 0.63. Real REMAX Group's value of $23.51 is 3631.7% above this industry median. Based on the distribution chart, Real REMAX Group ranks #815 out of 1273 companies in the Real Estate industry, which is below the industry midpoint. Overall, Real REMAX Group has a GF Score™ of 65/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Real REMAX Group's Intrinsic Value: Projected FCF compare to TCI and RMR?
According to the Real Estate industry distribution chart, Real REMAX Group ranks #815 out of 1273 companies for Intrinsic Value: Projected FCF. This places Real REMAX Group in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.63. Real REMAX Group's value of $23.51 is 3631.7% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Real Estate company?
The median Intrinsic Value: Projected FCF among Real Estate companies is 0.63, based on 1,273 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Real REMAX Group's current Intrinsic Value: Projected FCF of $23.51 is 3631.7% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Real REMAX Group and its competitors. For the Real Estate industry, the median Intrinsic Value: Projected FCF is 0.63 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Real REMAX Group's current Intrinsic Value: Projected FCF is $23.51. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Real REMAX Group stock overvalued right now?
Based on GuruFocus' analysis, Real REMAX Group (REAX) is currently considered Significantly Undervalued. The stock's GF Value™ is $62.90, compared to a current price of $21.09 — trading 66.5% below its estimated fair value. The current Intrinsic Value: Projected FCF is $23.51 and 3631.7% above the Real Estate industry median of 0.63. Real REMAX Group's overall GF Score™ is 65/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Real REMAX Group (REAX), the current Intrinsic Value: Projected FCF is $23.51 as of Aug. 30, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Real REMAX Group (REAX) Overvalued in 2026?

Based on GuruFocus' analysis, Real REMAX Group stock appears to be undervalued. The current stock price of $21.09 is trading 66.5% below its estimated GF Value™ of $62.90. GuruFocus considers Real REMAX Group to be Significantly Undervalued.

Key valuation signals for REAX:

  • Intrinsic Value: Projected FCF: $23.51
  • GF Value™: $62.90 vs. price of $21.09 (66.5% below fair value)
  • GF Score™: 65/100 with 4 warning signs
  • Industry Position: 3631.7% above the Real Estate median (#815 of 1273)

No single metric tells the full story. See the REAX stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Real REMAX Group Business Description

Other Exchanges 87M:Germany
Address 701 Brickell Avenue, 17th Avenue, Miami, FL, USA, 33131
The Real Brokerage Inc is a technology-powered real estate brokerage firm located in the United States and Canada. It has developed a proprietary transaction management and brokerage operations software called reZEN, which powers nearly all of its brokerage operations, enabling efficiency, automation, and flexibility by incorporating end-to-end transaction management, automated compliance and brokerage oversight, integrated payments and financial services, Leo CoPilot, and open API for customization. In addition, the company also offers mortgage brokering and title services. The company's operating segments are North American Brokerage, which derives key revenue, One Real Title, One Real Mortgage, and Real Wallet. Geographically, it derives key revenue from the United States.
65GF Score

Get the complete analysis for REAX

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$21.09
Price
$62.90
GF Value