As of 2025-06-30, the Intrinsic Value of eXp World Holdings Inc (EXPI) is 39.35 USD. This EXPI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.27 USD, the upside of eXp World Holdings Inc is 324.50%.
The range of the Intrinsic Value is 28.78 - 63.18 USD
Based on its market price of 9.27 USD and our intrinsic valuation, eXp World Holdings Inc (EXPI) is undervalued by 324.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 28.78 - 63.18 | 39.35 | 324.5% |
| DCF (Growth 10y) | 51.49 - 110.24 | 69.63 | 651.1% |
| DCF (EBITDA 5y) | 27.79 - 33.59 | 30.41 | 228.0% |
| DCF (EBITDA 10y) | 49.06 - 62.03 | 54.89 | 492.1% |
| Fair Value | -2.72 - -2.72 | -2.72 | -129.39% |
| P/E | (3.16) - 9.05 | 2.37 | -74.4% |
| EV/EBITDA | 5.13 - 7.56 | 6.48 | -30.1% |
| EPV | 0.56 - 0.72 | 0.64 | -93.1% |
| DDM - Stable | (0.70) - (1.85) | (1.28) | -113.8% |
| DDM - Multi | 13.98 - 29.91 | 19.19 | 107.0% |
| Market Cap (mil) | 1,447.70 |
| Beta | 0.97 |
| Outstanding shares (mil) | 156.17 |
| Enterprise Value (mil) | 1,447.70 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.08% |
| Cost of Debt | 5.00% |
| WACC | 6.88% |