eXp World Holdings, Inc. (AGNT)
Real Estate Agents & Managers (For Others)
Latest Price
$4.05
TTM P/E
--
Normalized P/E
--
Div Yield
1.23%
Book Value
1.58
P/B Ratio
2.56
Valuation metrics
adjust assumptions →Base FCF: $198M (median of recent 5yr)
Growth: -3%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$12.29
+203% upside