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%.
Based on the latest price of 2.42 CAD and our DCF valuation, Real Brokerage Inc (REAX.TO) is a buy. buying REAX.TO stocks now will result in a potential gain of 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% |