Real Matters Inc
TSX:REAL

Watchlist Manager
Real Matters Inc Logo
Real Matters Inc
TSX:REAL
Watchlist
Price: 6.03 CAD 0.33% Market Closed
Market Cap: 446.3m CAD

Relative Value

The Relative Value of one REAL stock under the Base Case scenario is 3.77 CAD. Compared to the current market price of 6.03 CAD, Real Matters Inc is Overvalued by 38%.

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.

REAL Relative Value
Base Case
3.77 CAD
Overvaluation 38%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
53
vs Industry
63
Median 3Y
1.7
Median 5Y
1.9
Industry
3.6
Forward
6.1
vs History
11
vs Industry
9
Median 3Y
-14.1
Median 5Y
22.5
Industry
16.4
Forward
153.6
vs History
12
vs Industry
4
Median 3Y
13.6
Median 5Y
16.7
Industry
10.8
vs History
6
vs Industry
2
Median 3Y
12.2
Median 5Y
17
Industry
12.6
vs History
61
vs Industry
10
Median 3Y
2.8
Median 5Y
3.1
Industry
0.8
vs History
53
vs Industry
74
Median 3Y
1.5
Median 5Y
1.6
Industry
6.4
Forward
5.2
vs History
45
vs Industry
66
Median 3Y
5.6
Median 5Y
5.7
Industry
11.8
vs History
vs Industry
0
Median 3Y
-58.3
Median 5Y
9.2
Industry
15.7
Forward
111.2
vs History
vs Industry
70
Median 3Y
-35.3
Median 5Y
8.4
Industry
18.9
Forward
-192
vs History
14
vs Industry
7
Median 3Y
11
Median 5Y
15.1
Industry
18.3
vs History
8
vs Industry
8
Median 3Y
8.3
Median 5Y
15.2
Industry
20
vs History
50
vs Industry
3
Median 3Y
3.7
Median 5Y
4.1
Industry
0.7

Multiples Across Competitors

REAL Competitors Multiples
Real Matters Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Real Matters Inc
TSX:REAL
447.7m CAD 1.8 54.9 -382.6 -72.9
US
CBRE Group Inc
NYSE:CBRE
37.2B USD 1 37.1 18.4 26.5
CN
Ke Holdings Inc
HKEX:2423
186.3B HKD 1.9 43 24.7 31.1
US
Zillow Group Inc
NASDAQ:ZG
16.1B USD 7.2 -144 239.2 -75.5
US
Jones Lang LaSalle Inc
NYSE:JLL
10.9B USD 0.5 19.7 10.9 14
CA
FirstService Corp
TSX:FSV
11.1B CAD 1.5 61.1 18 27.2
CA
Colliers International Group Inc
TSX:CIGI
8.3B CAD 1.3 37.4 12.8 20.6
US
Compass Inc
NYSE:COMP
4B USD 0.7 -26.3 -65.6 -27.2
HK
China Overseas Property Holdings Ltd
HKEX:2669
17.7B HKD 1.3 11.7 5.7 5.7
UK
Cushman & Wakefield PLC
NYSE:CWK
2.2B USD 0.2 16.4 8.6 11.3
JP
Relo Group Inc
TSE:8876
281.3B JPY 2 -88.7 4.9 8.8
P/E Multiple
Earnings Growth PEG
CA
Real Matters Inc
TSX:REAL
Average P/E: 35.2
54.9
1 014%
0.1
US
CBRE Group Inc
NYSE:CBRE
37.1
37%
1
CN
K
Ke Holdings Inc
HKEX:2423
43
-1%
N/A
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -144 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
19.7
24%
0.8
CA
FirstService Corp
TSX:FSV
61.1
N/A N/A
CA
Colliers International Group Inc
TSX:CIGI
37.4
41%
0.9
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -26.3 N/A N/A
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
11.7
12%
1
UK
Cushman & Wakefield PLC
NYSE:CWK
16.4
38%
0.4
JP
Relo Group Inc
TSE:8876
Negative Multiple: -88.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Real Matters Inc
TSX:REAL
Average EV/EBITDA: 38.1
Negative Multiple: -382.6
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
18.4
19%
1
CN
K
Ke Holdings Inc
HKEX:2423
24.7
42%
0.6
US
Zillow Group Inc
NASDAQ:ZG
239.2
163%
1.5
US
Jones Lang LaSalle Inc
NYSE:JLL
10.9
14%
0.8
CA
FirstService Corp
TSX:FSV
18
N/A N/A
CA
Colliers International Group Inc
TSX:CIGI
12.8
16%
0.8
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -65.6 N/A N/A
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
5.7
11%
0.5
UK
Cushman & Wakefield PLC
NYSE:CWK
8.6
17%
0.5
JP
Relo Group Inc
TSE:8876
4.9
4%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Real Matters Inc
TSX:REAL
Average EV/EBIT: 18.2
Negative Multiple: -72.9
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
26.5
25%
1.1
CN
K
Ke Holdings Inc
HKEX:2423
31.1
29%
1.1
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -75.5 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
14
15%
0.9
CA
FirstService Corp
TSX:FSV
27.2
N/A N/A
CA
Colliers International Group Inc
TSX:CIGI
20.6
15%
1.4
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -27.2 N/A N/A
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
5.7
N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
11.3
18%
0.6
JP
Relo Group Inc
TSE:8876
8.8
N/A N/A