Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Real Estate Management and Development
/
eXp World Holdings
EXPI
eXp World Holdings
Cloud Platform Expansion Will Drive Digital Real Estate Transformation
AN
AnalystConsensusTarget
Not Invested
Consensus Narrative from 1 Analyst
Published
06 May 25
Updated
15 Aug 25
4
Set Fair Value
0
votes
Share
AnalystConsensusTarget
's Fair Value
US$12.00
13.0% undervalued
intrinsic discount
15 Aug
US$10.44
Loading
1Y
-14.3%
7D
4.8%
Author's Valuation
US$12.0
13.0% undervalued
intrinsic discount
AnalystConsensusTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystConsensusTarget Fair Value
US$12.0
13.0% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-30m
5b
2014
2017
2020
2023
2025
2026
2028
Revenue US$5.1b
Earnings US$10.4m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
3.63%
Real Estate revenue growth rate
0.24%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.24%
Calculation
US$10.37m
Earnings '28
x
246.36x
PE Ratio '28
=
US$2.56b
Market Cap '28
US$2.56b
Market Cap '28
/
168.21m
No. shares '28
=
US$15.19
Share Price '28
US$15.19
Share Price '28
Discounted to 2025 @ 8.23% p.a.
=
US$11.98
Fair Value '25