
eXp World Holdings Inc
NASDAQ:EXPI

Intrinsic Value
The intrinsic value of one
EXPI
stock under the Base Case scenario is
18.09
USD.
Compared to the current market price of 9.51 USD,
eXp World Holdings Inc
is
Undervalued by 47%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
eXp World Holdings Inc
Loading...
Fundamental Analysis


Revenue & Expenses Breakdown
eXp World Holdings Inc
Balance Sheet Decomposition
eXp World Holdings Inc
Current Assets | 301m |
Receivables | 104m |
Other Current Assets | 197m |
Non-Current Assets | 135m |
PP&E | 12m |
Intangibles | 23.3m |
Other Non-Current Assets | 99.8m |
Free Cash Flow Analysis
eXp World Holdings Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
eXp World Holdings Inc
Revenue
|
4.6B
USD
|
Cost of Revenue
|
-4.2B
USD
|
Gross Profit
|
339.6m
USD
|
Operating Expenses
|
-327m
USD
|
Operating Income
|
12.6m
USD
|
Other Expenses
|
-29.6m
USD
|
Net Income
|
-17m
USD
|
EXPI Profitability Score
Profitability Due Diligence
eXp World Holdings Inc's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

Score
eXp World Holdings Inc's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
EXPI Solvency Score
Solvency Due Diligence
eXp World Holdings Inc's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

Score
eXp World Holdings Inc's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EXPI Price Targets Summary
eXp World Holdings Inc
According to Wall Street analysts, the average 1-year price target for
EXPI
is 10.97 USD
with a low forecast of 10.86 USD and a high forecast of 11.29 USD.
Dividends
Current shareholder yield for EXPI is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
EXPI
stock under the Base Case scenario is
18.09
USD.
Compared to the current market price of 9.51 USD,
eXp World Holdings Inc
is
Undervalued by 47%.