RLGY
Realogy Holdings Corp
Price:  
12.08 
USD
Volume:  
1,141,740.00
United States | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RLGY Intrinsic Value

%
Upside

As of 2024-03-05, 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

12.08 USD
Stock Price
42.23 USD
Intrinsic Value
Intrinsic Value Details

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) 32.88 - 46.35 37.53 210.7%
DCF (EBITDA 10y) 40.25 - 54.84 45.64 277.8%
Fair Value 18.96 - 18.96 18.96 56.93%
P/E 50.59 - 85.79 71.22 489.6%
EV/EBITDA 40.04 - 64.41 50.25 316.0%
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%