The Discounted Cash Flow (DCF) valuation of Real Brokerage Inc (REAX.TO) is 2.88 CAD. With the latest stock price at 2.42 CAD, the upside of Real Brokerage Inc based on DCF is 18.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.3% - 10.6% | 9.4% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 2.38 - 3.62 | 2.88 |
| Upside | -1.6% - 49.5% | 18.8% |