FMP

FMP

Enter

EXPI - eXp World Holdings, ...

photo-url-https://images.financialmodelingprep.com/symbol/EXPI.png

eXp World Holdings, Inc.

EXPI

NASDAQ

eXp World Holdings, Inc., together with its subsidiaries, provides cloud-based real estate brokerage services for residential homeowners and homebuyers. The company facilitates buyers to search real-time property listings and sellers to list their properties through its various platforms; and offers buyers and sellers with access to a network of professionals, consumer-centric agents, and brokers. It is also involved in building 3D virtual worlds for work, education, and events; and focused on agent website and consumer real estate portal technology. In addition, the company operates SUCCESS print magazine, SUCCESS.com portal, SUCCESS newsletters, podcasts, digital training courses, and affiliated social media accounts across platforms. Further, it provides marketing, training, and other support services to its brokers and agents through proprietary technology enabled services, as well as technology and support services contracted to third parties. eXp World Holdings, Inc. operates in the United States, Canada, the United Kingdom, Australia, South Africa, India, Portugal, France, Mexico, Puerto Rico, Brazil, Italy, Hong Kong, Colombia, Spain, Israel, Panama, and Germany. The company was formerly known as eXp Realty International Corporation and changed its name to eXp World Holdings, Inc. in May 2016. eXp World Holdings, Inc. was incorporated in 2008 and is based in Bellingham, Washington.

11.13 USD

-0.23 (-2.07%)

Operating Data

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

132.51M

170.36M

310.02M

363.14M

414.29M

561.12M

760M

1.03B

1.39B

1.89B

Revenue %

-

28.57

81.98

17.13

14.09

35.44

35.44

35.44

35.44

Ebitda

-39.8M

-38.71M

-130.92M

-110.34M

-71.19M

-159.98M

-216.68M

-293.48M

-397.5M

-538.38M

Ebitda %

-30.03

-22.72

-42.23

-30.39

-17.18

-28.51

-28.51

-28.51

-28.51

Ebit

-48.31M

-46.92M

-173.53M

-157.72M

-116.36M

-214.91M

-291.07M

-394.23M

-533.96M

-723.2M

Ebit %

-36.46

-27.54

-55.97

-43.43

-28.09

-38.3

-38.3

-38.3

-38.3

Depreciation

8.52M

8.21M

42.61M

47.38M

45.16M

54.92M

74.39M

100.75M

136.46M

184.82M

Depreciation %

6.43

4.82

13.74

13.05

10.9

9.79

9.79

9.79

9.79

Balance Sheet

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Total Cash

84.32M

433.88M

365.85M

321.08M

237.03M

459.3M

622.08M

842.56M

1.14B

1.55B

Total Cash %

63.64

254.69

118.01

88.42

57.21

81.85

81.85

81.85

81.85

Receivables

1.19M

11.84M

30.8M

26.7M

27.7M

35.71M

48.36M

65.5M

88.72M

120.17M

Receivables %

0.9

6.95

9.94

7.35

6.69

6.36

6.36

6.36

6.36

Inventories

1.65M

2.3M

3.02M

4.02M

-15.81M

964.26k

1.31M

1.77M

2.4M

3.24M

Inventories %

1.24

1.35

0.97

1.11

-3.82

0.17

0.17

0.17

0.17

Payable

5.27M

7.39M

7.84M

10.15M

13.75M

19.03M

25.78M

34.92M

47.29M

64.05M

Payable %

3.98

4.34

2.53

2.8

3.32

3.39

3.39

3.39

3.39

Cap Ex

-3.31M

-2.37M

-3.62M

-7.23M

-12.48M

-11.29M

-15.29M

-20.71M

-28.05M

-37.99M

Cap Ex %

-2.5

-1.39

-1.17

-1.99

-3.01

-2.01

-2.01

-2.01

-2.01

Weighted Average Cost Of Capital

Price

6.89

Beta

Diluted Shares Outstanding

74.91M

Costof Debt

4.43

Tax Rate

After Tax Cost Of Debt

4.43

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

241.65M

Total Equity

516.11M

Total Capital

757.76M

Debt Weighting

31.89

Equity Weighting

68.11

Wacc

10.9

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

132.51M

170.36M

310.02M

363.14M

414.29M

561.12M

760M

1.03B

1.39B

1.89B

Ebitda

-39.8M

-38.71M

-130.92M

-110.34M

-71.19M

-159.98M

-216.68M

-293.48M

-397.5M

-538.38M

Ebit

-48.31M

-46.92M

-173.53M

-157.72M

-116.36M

-214.91M

-291.07M

-394.23M

-533.96M

-723.2M

Tax Rate

-1.25

-1.25

-1.25

-1.25

-1.25

-1.25

-1.25

-1.25

-1.25

-1.25

Ebiat

-48.43M

-46.93M

-165.93M

-156.49M

-117.81M

-212.69M

-288.07M

-390.16M

-528.45M

-715.74M

Depreciation

8.52M

8.21M

42.61M

47.38M

45.16M

54.92M

74.39M

100.75M

136.46M

184.82M

Receivables

1.19M

11.84M

30.8M

26.7M

27.7M

35.71M

48.36M

65.5M

88.72M

120.17M

Inventories

1.65M

2.3M

3.02M

4.02M

-15.81M

964.26k

1.31M

1.77M

2.4M

3.24M

Payable

5.27M

7.39M

7.84M

10.15M

13.75M

19.03M

25.78M

34.92M

47.29M

64.05M

Cap Ex

-3.31M

-2.37M

-3.62M

-7.23M

-12.48M

-11.29M

-15.29M

-20.71M

-28.05M

-37.99M

Ufcf

-40.79M

-50.27M

-146.17M

-110.92M

-62.72M

-188.55M

-235.22M

-318.59M

-431.5M

-584.44M

Wacc

10.9

10.9

10.9

10.9

10.9

Pv Ufcf

-170.02M

-191.26M

-233.58M

-285.27M

-348.4M

Sum Pv Ufcf

-1.23B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

10.9

Free Cash Flow T1

-596.13M

Terminal Value

-6.7B

Present Terminal Value

-4B

Intrinsic Value

Enterprise Value

-5.22B

Net Debt

55.93M

Equity Value

-5.28B

Diluted Shares Outstanding

74.91M

Equity Value Per Share

-70.48

Projected DCF

-70.48 1.098%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedinfacebookinstagram
2017-2024 © Financial Modeling Prep