As of 2024-12-11, the Intrinsic Value of eXp World Holdings Inc (EXPI) is
50.00 USD. This EXPI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 13.09 USD, the upside of eXp World Holdings Inc is
281.90%.
The range of the Intrinsic Value is 34.28 - 96.12 USD
50.00 USD
Intrinsic Value
EXPI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
34.28 - 96.12 |
50.00 |
281.9% |
| DCF (Growth 10y) |
139.19 - 413.30 |
208.90 |
1495.9% |
| DCF (EBITDA 5y) |
37.15 - 48.20 |
42.13 |
221.9% |
| DCF (EBITDA 10y) |
147.89 - 208.86 |
174.86 |
1235.9% |
| Fair Value |
-5.37 - -5.37 |
-5.37 |
-140.99% |
| P/E |
(6.57) - 12.20 |
2.30 |
-82.4% |
| EV/EBITDA |
2.73 - 12.95 |
7.52 |
-42.5% |
| EPV |
1.34 - 1.54 |
1.44 |
-89.0% |
| DDM - Stable |
(1.50) - (5.35) |
(3.43) |
-126.2% |
| DDM - Multi |
18.19 - 52.36 |
27.26 |
108.2% |
EXPI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,009.97 |
| Beta |
1.16 |
| Outstanding shares (mil) |
153.55 |
| Enterprise Value (mil) |
1,879.54 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.80% |
| Cost of Debt |
5.00% |
| WACC |
6.24% |