R

Realogy Holdings Corp
F:04M

Watchlist Manager
Realogy Holdings Corp
F:04M
Watchlist
Price: 2.74 EUR Market Closed
Market Cap: 304.4m EUR

Relative Value

The Relative Value of one 04M stock under the Base Case scenario is 42.83 EUR. Compared to the current market price of 2.74 EUR, Realogy Holdings Corp is Undervalued by 94%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

04M Relative Value
Base Case
42.83 EUR
Undervaluation 94%
Relative Value
Price
R
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
95
Median 3Y
0.1
Median 5Y
0.1
Industry
3.6
Forward
0.1
vs History
vs Industry
Median 3Y
-2.4
Median 5Y
-1.5
Industry
16.5
Forward
36.2
vs History
38
vs Industry
58
Median 3Y
4.2
Median 5Y
3.2
Industry
10.9
vs History
vs Industry
Median 3Y
-3.1
Median 5Y
-2.6
Industry
12.9
vs History
88
vs Industry
81
Median 3Y
0.4
Median 5Y
0.5
Industry
0.8
vs History
87
vs Industry
87
Median 3Y
0.5
Median 5Y
0.5
Industry
6.5
Forward
0.4
vs History
61
vs Industry
78
Median 3Y
3
Median 5Y
3
Industry
11.9
vs History
30
vs Industry
56
Median 3Y
9.4
Median 5Y
7.4
Industry
15.7
Forward
7.3
vs History
20
vs Industry
13
Median 3Y
22.2
Median 5Y
9.4
Industry
18.9
Forward
13.6
vs History
25
vs Industry
26
Median 3Y
23.2
Median 5Y
14
Industry
18.3
vs History
15
vs Industry
6
Median 3Y
26.4
Median 5Y
12.1
Industry
19.8
vs History
84
vs Industry
67
Median 3Y
0.5
Median 5Y
0.5
Industry
0.7

Multiples Across Competitors

04M Competitors Multiples
Realogy Holdings Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Realogy Holdings Corp
F:04M
304.9m EUR 0.1 -2.7 9.2 37.6
US
CBRE Group Inc
NYSE:CBRE
36.3B USD 1 36.1 18.1 26
CN
Ke Holdings Inc
HKEX:2423
166.8B HKD 1.6 37.6 20.3 25.6
US
Zillow Group Inc
NASDAQ:ZG
15.8B USD 6.8 -194.5 146.1 -89.5
US
Jones Lang LaSalle Inc
NYSE:JLL
10.2B USD 0.4 18.7 10.3 13.3
CA
FirstService Corp
TSX:FSV
10.8B CAD 1.5 60.1 17.6 26.7
CA
Colliers International Group Inc
TSX:CIGI
8.2B CAD 1.2 36.9 12.6 20.4
US
Compass Inc
NYSE:COMP
3.1B USD 0.5 -42.9 85.5 -55.6
UK
Cushman & Wakefield PLC
NYSE:CWK
2.2B USD 0.2 16.8 8.7 11.5
HK
China Overseas Property Holdings Ltd
HKEX:2669
17.1B HKD 1.2 11.3 5.6 6
US
Newmark Group Inc
NASDAQ:NMRK
1.9B USD 0.7 27.9 9.5 19
P/E Multiple
Earnings Growth PEG
US
R
Realogy Holdings Corp
F:04M
Average P/E: 30.7
Negative Multiple: -2.7
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
36.1
37%
1
CN
K
Ke Holdings Inc
HKEX:2423
37.6
-1%
N/A
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -194.5 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
18.7
24%
0.8
CA
FirstService Corp
TSX:FSV
60.1
N/A N/A
CA
Colliers International Group Inc
TSX:CIGI
36.9
41%
0.9
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -42.9 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
16.8
38%
0.4
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
11.3
12%
0.9
US
Newmark Group Inc
NASDAQ:NMRK
27.9
77%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
R
Realogy Holdings Corp
F:04M
Average EV/EBIT: 20.7
37.6
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
26
27%
1
CN
K
Ke Holdings Inc
HKEX:2423
25.6
37%
0.7
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -89.5 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
13.3
14%
0.9
CA
FirstService Corp
TSX:FSV
26.7
9%
3
CA
Colliers International Group Inc
TSX:CIGI
20.4
14%
1.5
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -55.6 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
11.5
16%
0.7
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
6
13%
0.5
US
Newmark Group Inc
NASDAQ:NMRK
19
37%
0.5