As of 2024-07-27, the Intrinsic Value of Realogy Holdings Corp (RLGY) is
42.23 USD. This RLGY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 12.08 USD, the upside of Realogy Holdings Corp is
%.
The range of the Intrinsic Value is 34.14 - 53.39 USD
42.23 USD
Intrinsic Value
RLGY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
34.14 - 53.39 |
42.23 |
249.5% |
| DCF (Growth 10y) |
41.32 - 60.91 |
49.59 |
310.5% |
| DCF (EBITDA 5y) |
37.93 - 58.79 |
47.13 |
290.2% |
| DCF (EBITDA 10y) |
44.30 - 65.38 |
53.55 |
343.3% |
| Fair Value |
18.96 - 18.96 |
18.96 |
56.93% |
| P/E |
83.37 - 113.12 |
98.28 |
713.6% |
| EV/EBITDA |
51.58 - 82.90 |
71.00 |
487.7% |
| EPV |
39.71 - 51.01 |
45.36 |
275.5% |
| DDM - Stable |
12.20 - 22.50 |
17.35 |
43.6% |
| DDM - Multi |
11.46 - 17.43 |
13.90 |
15.0% |
RLGY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,427.35 |
| Beta |
2.47 |
| Outstanding shares (mil) |
118.16 |
| Enterprise Value (mil) |
4,148.35 |
| Market risk premium |
4.24% |
| Cost of Equity |
14.18% |
| Cost of Debt |
5.74% |
| WACC |
7.43% |