eXp World Holdings Inc
NASDAQ:EXPI

Watchlist Manager
eXp World Holdings Inc Logo
eXp World Holdings Inc
NASDAQ:EXPI
Watchlist
Price: 9.97 USD -0.3% Market Closed
Market Cap: 1.6B USD

Relative Value

The Relative Value of one EXPI stock under the Base Case scenario is 44.05 USD. Compared to the current market price of 9.97 USD, eXp World Holdings Inc is Undervalued by 77%.

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.

EXPI Relative Value
Base Case
44.05 USD
Undervaluation 77%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
86
Median 3Y
0.4
Median 5Y
0.5
Industry
3.8
Forward
0.3
vs History
vs Industry
1
Median 3Y
-60.6
Median 5Y
43.3
Industry
16.2
Forward
-122.2
vs History
38
vs Industry
45
Median 3Y
10
Median 5Y
11
Industry
11.2
vs History
38
vs Industry
32
Median 3Y
10.5
Median 5Y
11.8
Industry
12.8
vs History
93
vs Industry
3
Median 3Y
7.8
Median 5Y
8.6
Industry
0.9
vs History
90
vs Industry
88
Median 3Y
0.4
Median 5Y
0.4
Industry
6.9
Forward
0.3
vs History
84
vs Industry
72
Median 3Y
5
Median 5Y
5.7
Industry
12.5
vs History
vs Industry
8
Median 3Y
109
Median 5Y
109
Industry
15.8
Forward
34.6
vs History
vs Industry
6
Median 3Y
104.4
Median 5Y
111.1
Industry
19.1
Forward
-118.9
vs History
38
vs Industry
56
Median 3Y
9.4
Median 5Y
10.3
Industry
18.5
vs History
38
vs Industry
48
Median 3Y
9.8
Median 5Y
11.1
Industry
20.5
vs History
88
vs Industry
2
Median 3Y
6.1
Median 5Y
6.4
Industry
0.8

Multiples Across Competitors

EXPI Competitors Multiples
eXp World Holdings Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
eXp World Holdings Inc
NASDAQ:EXPI
1.6B USD 0.3 -81.9 -148.1 -74.5
US
CBRE Group Inc
NYSE:CBRE
47.8B USD 1.2 38.9 21.2 32.4
CN
Ke Holdings Inc
HKEX:2423
144.1B HKD 1.3 33.5 24.2 24.2
US
Zillow Group Inc
NASDAQ:ZG
16.1B USD 6.5 -503.7 86.7 -166.7
US
Jones Lang LaSalle Inc
NYSE:JLL
15.8B USD 0.6 25 13.7 17.2
CA
Colliers International Group Inc
TSX:CIGI
10.3B CAD 1.4 63.8 14.4 23.9
CA
FirstService Corp
TSX:FSV
9.9B CAD 1.3 52.1 15.3 23.3
US
Compass Inc
NYSE:COMP
6B USD 0.9 -106.4 81.9 -172.3
US
Opendoor Technologies Inc
NASDAQ:OPEN
6B USD 1.3 -18.9 -38.4 -30.6
UK
Cushman & Wakefield PLC
NYSE:CWK
3.7B USD 0.4 16.5 10.1 12.5
US
Newmark Group Inc
NASDAQ:NMRK
3.2B USD 1 30.6 12.6 22.8
P/E Multiple
Earnings Growth PEG
US
eXp World Holdings Inc
NASDAQ:EXPI
Average P/E: 37.2
Negative Multiple: -81.9
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
38.9
39%
1
CN
K
Ke Holdings Inc
HKEX:2423
33.5
-12%
N/A
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -503.7 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
25
26%
1
CA
Colliers International Group Inc
TSX:CIGI
63.8
39%
1.6
CA
FirstService Corp
TSX:FSV
52.1
33%
1.6
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -106.4 N/A N/A
US
Opendoor Technologies Inc
NASDAQ:OPEN
Negative Multiple: -18.9 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
16.5
43%
0.4
US
Newmark Group Inc
NASDAQ:NMRK
30.6
82%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
eXp World Holdings Inc
NASDAQ:EXPI
Average EV/EBITDA: 31.1
Negative Multiple: -148.1
40%
N/A
US
CBRE Group Inc
NYSE:CBRE
21.2
24%
0.9
CN
K
Ke Holdings Inc
HKEX:2423
24.2
31%
0.8
US
Zillow Group Inc
NASDAQ:ZG
86.7
156%
0.6
US
Jones Lang LaSalle Inc
NYSE:JLL
13.7
14%
1
CA
Colliers International Group Inc
TSX:CIGI
14.4
16%
0.9
CA
FirstService Corp
TSX:FSV
15.3
10%
1.5
US
C
Compass Inc
NYSE:COMP
81.9
N/A N/A
US
Opendoor Technologies Inc
NASDAQ:OPEN
Negative Multiple: -38.4 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
10.1
17%
0.6
US
Newmark Group Inc
NASDAQ:NMRK
12.6
29%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
eXp World Holdings Inc
NASDAQ:EXPI
Average EV/EBIT: 22.3
Negative Multiple: -74.5
0%
N/A
US
CBRE Group Inc
NYSE:CBRE
32.4
30%
1.1
CN
K
Ke Holdings Inc
HKEX:2423
24.2
30%
0.8
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -166.7 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
17.2
17%
1
CA
Colliers International Group Inc
TSX:CIGI
23.9
16%
1.5
CA
FirstService Corp
TSX:FSV
23.3
10%
2.3
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -172.3 N/A N/A
US
Opendoor Technologies Inc
NASDAQ:OPEN
Negative Multiple: -30.6 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
12.5
19%
0.7
US
Newmark Group Inc
NASDAQ:NMRK
22.8
41%
0.6