Is REAX.TO undervalued or overvalued?

As of 2025-03-17, the Intrinsic Value of Real Brokerage Inc (REAX.TO) is 2.88 CAD. This REAX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.42 CAD, the upside of Real Brokerage Inc is 18.80%. This means that REAX.TO is undervalued by 18.80%.

The range of the Intrinsic Value is 2.38 - 3.62 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	2.38 - 3.62	2.88	18.8%
DCF (Growth 10y)	14.94 - 24.08	18.58	667.8%
DCF (EBITDA 5y)	3.17 - 4.31	3.73	54.0%
DCF (EBITDA 10y)	18.31 - 26.78	22.28	820.5%
Fair Value	-0.94 - -0.94	-0.94	-138.89%
P/E	(4.76) - (3.91)	(4.62)	-290.9%
EV/EBITDA	(1.76) - (1.83)	(1.91)	-178.8%
EPV	(0.33) - (0.46)	(0.40)	-116.3%
DDM - Stable	(1.24) - (2.39)	(1.81)	-174.8%
DDM - Multi	2.18 - 3.36	2.65	9.5%