stockrow
Saturday 7 November 2026
Export REAX’s income statement to Excel — free account
Real REMAX Group Inc.
REAX Real Estate Real Estate Services
Real REMAX Group Inc.’s revenue for fiscal 2025 (year ended December 2025) was $2.0 billion, up 55.7% from fiscal 2024.
- Revenue
- +29.6%
- EPS
- −515.5%
- Free cash flow
- +15.6%
Quarter to June 2026, against a year earlier
12.62
2.18
−14.73%
Follow REAX
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | 16 | 17 | 122 | 382 | 689 | 1,265 | 1,968 | 2,240 | +122.8% | 2,471 | 2,919 | 3,078 | +16.1% | |
| Gross margin, % | — | — | — | 12.48 | 13.01 | 9.12 | 8.37 | 9.12 | 9.07 | 8.42 | 8.23 | (4.1) pt | ||||||
| EBT | — | — | 0 | (2) | (4) | (12) | (20) | (27) | (26) | (9) | (16) | +87.4% | ||||||
| EBT margin, % | — | — | 0.00 | (14.29) | (21.87) | (9.60) | (5.33) | (3.95) | (2.09) | (0.45) | (0.72) | (0.4) pt | ||||||
| Net income | — | — | 0 | (2) | (4) | (12) | (20) | (27) | (26) | (8) | (16) | +85.1% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | 0.00 | 0.38 | 1.63 | 7.14 | 21.42 | 38.69 | 66.15 | 89.53 | 97.27 | n/m | |||||
| Earnings | — | — | (0.01) | (0.05) | (0.36) | (0.70) | (1.20) | (1.50) | (1.40) | (0.40) | (0.65) | +60.3% | ||||||
| Cash flow | — | — | 0.00 | (0.03) | (0.16) | 0.10 | 0.34 | 1.07 | 2.55 | 3.00 | 3.45 | n/m | ||||||
| Capex | — | — | 0.00 | 0.00 | 0.00 | (0.01) | (0.08) | (0.04) | (0.05) | (0.18) | (0.04) | n/m | ||||||
| Free cash flow | — | — | 0.00 | (0.03) | (0.16) | 0.09 | 0.26 | 1.03 | 2.49 | 2.82 | 3.41 | n/m | ||||||
| Book value | — | — | 0.04 | (0.28) | 2.04 | 1.58 | 1.26 | 2.08 | 1.68 | 2.35 | 3.41 | +76.8% | ||||||
| Shares, m | — | — | 8 | 42 | 10 | 17 | 18 | 18 | 19 | 22 | 22 | +15.7% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | |||||
| P/S | — | — | — | 0.00 | 0.00 | 5.17 | 0.51 | 0.40 | 0.70 | 0.41 | 0.13 | 1.0 | ||||||
| P/B | — | — | — | 0.00 | 221.99 | 23.30 | 8.67 | 7.40 | 27.36 | 15.56 | 3.70 | 43.5 | ||||||
| EV/Sales | — | — | — | 0.00 | 0.00 | 4.93 | 0.46 | 0.36 | 0.66 | 0.38 | 0.07 | 1.0 | ||||||
| EV/FCF | — | — | — | 0.00 | (809.27) | 396.79 | 38.35 | 13.44 | 17.45 | 11.43 | 2.03 | (47.4) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | 0 | (1) | (2) | 2 | 6 | 19 | 49 | 66 | 79 | n/m | |||||
| Capex | — | — | — | — | 0 | 0 | (1) | (1) | (1) | (4) | (1) | +199.4% | ||||||
| Free cash flow | — | — | 0 | (1) | (2) | 2 | 5 | 18 | 48 | 62 | 79 | n/m | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | 0 | 0 | 21 | 21 | 8 | 20 | 34 | 51 | 103 | +104.2% | |||||
| Net debt | — | — | 0 | 12 | (21) | (29) | (18) | (28) | (47) | (62) | (131) | +108.6% | ||||||
| Shareholders’ equity | — | — | 0 | (12) | 21 | 27 | 22 | 37 | 32 | 52 | 79 | +104.5% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | (28.31) | (599.79) | (32.45) | (37.73) | (49.13) | (50.78) | (35.12) | (7.59) | (8.87) | +20.7 pt | |||||
| ROIC | — | — | 0.00 | 0.00 | 0.00 | 0.00 | (301.89) | (172.41) | 0.00 | 0.00 | 0.00 | 0.0 pt | ||||||
| ROE | — | — | 1.88 | 39.73 | (81.48) | (48.86) | (83.28) | (92.44) | (76.68) | (19.36) | (25.23) | (21.2) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | 61 | 118 | 164 | 407 | 474 | — | +67.0% | |||||
| Revenue/emp, $m | — | — | — | 0.00 | 0.00 | 1.99 | 3.24 | 4.20 | 3.11 | 4.15 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026
Real REMAX Group Inc. vs peers in Real Estate Services (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| IRS IRSA Inversiones Y Representaciones S.A. | $1.0B | 3.7× | — | −6.72% (below 0%: shrinking) | −34.23% (below 0%: shrinking) | −94.09% (below 0%: shrinking) | 57.01% | 103.31% | Compare |
| AGNT AGNT, Inc. | $653.4M | — (loss-making) | — (loss-making) | +5.78% (above 0%: growing) | n/m | −30.63% (below 0%: shrinking) | 0.00% | 0.22% | Compare |
| REAX Real REMAX Group Inc. | $541.1M | — (loss-making) | — (loss-making) | +29.56% (above 0%: growing) | n/m | +15.60% (above 0%: growing) | 8.32% | (1.00%) | |
| RMR The RMR Group Inc. | $511.0M | 13.7× | 15.3× | −0.78% (below 0%: shrinking) | −28.00% (below 0%: shrinking) | +12,868.60% (above 0%: growing) | 98.88% | (6.04%) | Compare |
| TCI Transcontinental Realty Investors, Inc. | $433.9M | 53.3× | 0.8× | +5.81% (above 0%: growing) | n/m | +70.80% (above 0%: growing) | 36.45% | (18.22%) | Compare |
| FRPH FRP Holdings, Inc. | $351.3M | — (loss-making) | 112× | +2.15% (above 0%: growing) | n/m | +34.61% (above 0%: growing) | 13.16% | 13.16% | Compare |
| ARL American Realty Investors, Inc. | $347.6M | 41.5× | 1.1× | +5.81% (above 0%: growing) | n/m | +70.92% (above 0%: growing) | 36.45% | (19.81%) | Compare |
| MLP Maui Land & Pineapple Company, Inc. | $287.0M | — (loss-making) | 9.2× | −19.64% (below 0%: shrinking) | n/m | −9.85% (below 0%: shrinking) | 31.91% | (48.57%) | Compare |
| SEG Seaport Entertainment Group Inc. | $275.2M | — (loss-making) | — | −27.41% (below 0%: shrinking) | n/m | −118.49% (below 0%: shrinking) | 22.63% | (28.19%) | Compare |
| Median of peers | $392.6M | 27.6× | 9.2× | +0.68% | — | +12.38% | 34.18% | (12.13%) |