As of 2025-07-06, 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 249.50%.
The range of the Intrinsic Value is 34.14 - 53.39 USD
Based on its market price of 12.08 USD and our intrinsic valuation, Realogy Holdings Corp (RLGY) is undervalued by 249.50%.
| 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) | 39.24 - 50.10 | 44.25 | 266.3% |
| DCF (EBITDA 10y) | 45.35 - 58.02 | 51.18 | 323.7% |
| Fair Value | 18.96 - 18.96 | 18.96 | 56.93% |
| P/E | 53.58 - 97.96 | 70.39 | 482.7% |
| EV/EBITDA | 53.83 - 66.70 | 59.25 | 390.5% |
| 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% |
| 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% |