R

Realogy Holdings Corp
F:04M

Watchlist Manager
Realogy Holdings Corp
F:04M
Watchlist
Price: 3.14 EUR -1.88% Market Closed
Market Cap: 348.9m EUR

Relative Value

The Relative Value of one 04M stock under the Base Case scenario is 53.15 EUR. Compared to the current market price of 3.14 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
53.15 EUR
Undervaluation 94%
Relative Value
Price
R
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
95
Median 3Y
0.1
Median 5Y
0.1
Industry
3.7
Forward
0.1
vs History
vs Industry
Median 3Y
-2.5
Median 5Y
-1.5
Industry
16.4
Forward
42.2
vs History
46
vs Industry
58
Median 3Y
4.2
Median 5Y
3.2
Industry
11.1
vs History
vs Industry
Median 3Y
-2.9
Median 5Y
-2.6
Industry
13.1
vs History
85
vs Industry
81
Median 3Y
0.4
Median 5Y
0.5
Industry
0.9
vs History
90
vs Industry
87
Median 3Y
0.5
Median 5Y
0.5
Industry
6.6
Forward
0.4
vs History
63
vs Industry
78
Median 3Y
3
Median 5Y
3
Industry
12.1
vs History
33
vs Industry
56
Median 3Y
9.3
Median 5Y
7.5
Industry
15.8
Forward
7.4
vs History
23
vs Industry
13
Median 3Y
22.3
Median 5Y
9.5
Industry
19
Forward
11
vs History
31
vs Industry
26
Median 3Y
20.9
Median 5Y
14.1
Industry
18.6
vs History
19
vs Industry
6
Median 3Y
27.5
Median 5Y
13.2
Industry
20.2
vs History
82
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
351.1m EUR 0.1 -3.8 9 28.9
US
CBRE Group Inc
NYSE:CBRE
39.8B USD 1.1 39.6 19.6 28.2
CN
Ke Holdings Inc
HKEX:2423
179.9B HKD 1.6 36.7 26.7 26.7
US
Zillow Group Inc
NASDAQ:ZG
17B USD 7.4 -209.3 158.4 -97
US
Jones Lang LaSalle Inc
NYSE:JLL
11B USD 0.5 20.5 11.3 14.5
CA
FirstService Corp
TSX:FSV
11.2B CAD 1.5 62.4 18.2 27.6
CA
Colliers International Group Inc
TSX:CIGI
8.8B CAD 1.3 44.3 13.5 22.3
US
Compass Inc
NYSE:COMP
3.3B USD 0.6 -45.3 94.7 -58
UK
Cushman & Wakefield PLC
NYSE:CWK
2.4B USD 0.3 14.8 8.9 11.5
HK
China Overseas Property Holdings Ltd
HKEX:2669
17.7B HKD 1.3 11.7 6 6.3
US
Newmark Group Inc
NASDAQ:NMRK
2.1B USD 0.7 30.4 10 20
P/E Multiple
Earnings Growth PEG
US
R
Realogy Holdings Corp
F:04M
Average P/E: 32.6
Negative Multiple: -3.8
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
39.6
37%
1.1
CN
K
Ke Holdings Inc
HKEX:2423
36.7
-1%
N/A
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -209.3 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
20.5
24%
0.9
CA
FirstService Corp
TSX:FSV
62.4
N/A N/A
CA
Colliers International Group Inc
TSX:CIGI
44.3
41%
1.1
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -45.3 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
14.8
38%
0.4
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
11.7
12%
1
US
Newmark Group Inc
NASDAQ:NMRK
30.4
77%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
R
Realogy Holdings Corp
F:04M
Average EV/EBIT: 20.7
28.9
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
28.2
29%
1
CN
K
Ke Holdings Inc
HKEX:2423
26.7
41%
0.7
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -97 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
14.5
14%
1
CA
FirstService Corp
TSX:FSV
27.6
10%
2.8
CA
Colliers International Group Inc
TSX:CIGI
22.3
12%
1.9
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -58 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
11.5
20%
0.6
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
6.3
11%
0.6
US
Newmark Group Inc
NASDAQ:NMRK
20
39%
0.5