Discounted Cash Flow
Real Brokerage Inc. Foreign
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2021 | $121.7m | $-11.7m | $1.5m | -9.6% | $-0.07 |
| 2022 | $381.8m (213.7%) | $-20.6m (-76.2%) | $4.6m (203.4%) | -5.4% (43.8%) | $-0.12 (-71.4%) |
| 2023 | $689.2m (80.5%) | $-27.5m (-33.6%) | $18.3m (300.0%) | -4.0% (26.0%) | $-0.15 (-25.0%) |
| 2024 | $1.3b (83.5%) | $-26.5m (3.5%) | $47.7m (159.9%) | -2.1% (47.4%) | $-0.14 (6.7%) |
| 2025 | $2.0b (55.7%) | $-8.1m (69.5%) | $64.8m (35.9%) | -0.4% (80.4%) | $-0.04 (71.4%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.