ANYWHERE REAL ESTATE INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.18 USD | +3.19% |
|
-5.30% | -36.13% |
| Apr. 26 | Warren Buffett's real estate brokerage reaches $250 million antitrust settlement | RE |
| Apr. 25 | Transcript : Anywhere Real Estate Inc., Q1 2024 Earnings Call, Apr 25, 2024 |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,107 | 1,515 | 1,960 | 699.6 | 896.1 | 575.5 | - | - |
| Enterprise Value (EV) 1 | 4,317 | 4,202 | 4,167 | 3,331 | 3,319 | 3,015 | 2,862 | 2,686 |
| P/E ratio | -5.87 x | -4.19 x | 5.9 x | -2.54 x | -9.22 x | 86.3 x | 6.91 x | 12.7 x |
| Yield | 2.79% | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.2 x | 0.24 x | 0.25 x | 0.1 x | 0.16 x | 0.1 x | 0.09 x | - |
| EV / Revenue | 0.77 x | 0.68 x | 0.52 x | 0.48 x | 0.59 x | 0.52 x | 0.44 x | - |
| EV / EBITDA | 7.32 x | 5.79 x | 4.62 x | 7.42 x | 16.6 x | 9.19 x | 6.65 x | 6.27 x |
| EV / FCF | 16.4 x | 7.57 x | 7.53 x | -20.9 x | 49.5 x | -144 x | 17.5 x | - |
| FCF Yield | 6.09% | 13.2% | 13.3% | -4.77% | 2.02% | -0.69% | 5.7% | - |
| Price to Book | 0.53 x | 0.86 x | 0.9 x | 0.4 x | 0.53 x | 0.34 x | 0.33 x | 0.34 x |
| Nbr of stocks (in thousands) | 114,341 | 115,457 | 116,588 | 109,480 | 110,488 | 111,099 | - | - |
| Reference price 2 | 9.680 | 13.12 | 16.81 | 6.390 | 8.110 | 5.180 | 5.180 | 5.180 |
| Announcement Date | 2/25/20 | 2/23/21 | 2/17/22 | 2/23/23 | 2/15/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 5,598 | 6,221 | 7,983 | 6,908 | 5,636 | 5,763 | 6,462 | - |
| EBITDA 1 | 590 | 726 | 902 | 449 | 200 | 328.2 | 430.2 | 428.2 |
| EBIT 1 | 91 | -345 | 667 | 235 | 4 | 72 | 180.8 | 222.7 |
| Operating Margin | 1.63% | -5.55% | 8.36% | 3.4% | 0.07% | 1.25% | 2.8% | - |
| Earnings before Tax (EBT) 1 | -158 | -591 | 435 | -323 | -122 | -31.09 | 113.7 | 52.53 |
| Net income 1 | -188 | -360 | 343 | -287 | -97 | 21.8 | 82.55 | - |
| Net margin | -3.36% | -5.79% | 4.3% | -4.15% | -1.72% | 0.38% | 1.28% | - |
| EPS 2 | -1.650 | -3.130 | 2.850 | -2.520 | -0.8800 | 0.0600 | 0.7500 | 0.4075 |
| Free Cash Flow 1 | 263 | 555 | 553 | -159 | 67 | -20.9 | 163.2 | - |
| FCF margin | 4.7% | 8.92% | 6.93% | -2.3% | 1.19% | -0.36% | 2.53% | - |
| FCF Conversion (EBITDA) | 44.58% | 76.45% | 61.31% | - | 33.5% | - | 37.94% | - |
| FCF Conversion (Net income) | - | - | 161.22% | - | - | - | 197.76% | - |
| Dividend per Share 2 | 0.2700 | - | - | - | - | - | - | - |
| Announcement Date | 2/25/20 | 2/23/21 | 2/17/22 | 2/23/23 | 2/15/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,186 | 1,974 | 1,635 | 2,142 | 1,808 | 1,323 | 1,131 | 1,671 | 1,584 | 1,250 | 1,126 | 1,671 | 1,610 | 1,355 | - |
| EBITDA 1 | 273 | 157 | 69 | 202 | 166 | 12 | -52 | 126 | 107 | 19 | -17 | 138 | 141.7 | 65.45 | - |
| EBIT 1 | 206 | 108 | 18 | 147 | 113 | -43 | -141 | 77 | 57 | -28 | -84 | 70 | 81 | 11 | - |
| Operating Margin | 9.42% | 5.47% | 1.1% | 6.86% | 6.25% | -3.25% | -12.47% | 4.61% | 3.6% | -2.24% | -7.46% | 4.19% | 5.03% | 0.81% | - |
| Earnings before Tax (EBT) 1 | 153 | 61 | 45 | 126 | 66 | -560 | -182 | 22 | 170 | -132 | -128 | 65.9 | 59.4 | -23.55 | - |
| Net income 1 | 114 | 47 | 23 | 88 | 55 | -453 | -138 | 19 | 129 | -107 | -101 | 31 | 39 | -13 | - |
| Net margin | 5.22% | 2.38% | 1.41% | 4.11% | 3.04% | -34.24% | -12.2% | 1.14% | 8.14% | -8.56% | -8.97% | 1.85% | 2.42% | -0.96% | - |
| EPS 2 | 0.9500 | 0.3900 | 0.1900 | 0.7500 | 0.4800 | -4.140 | -1.260 | 0.1700 | 1.150 | -0.9700 | -0.9100 | 0.2800 | 0.3600 | -0.1100 | -0.5400 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/28/21 | 2/17/22 | 4/28/22 | 7/28/22 | 10/27/22 | 2/23/23 | 5/3/23 | 7/25/23 | 10/24/23 | 2/15/24 | 4/25/24 | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 3,210 | 2,687 | 2,207 | 2,631 | 2,423 | 2,440 | 2,287 | 2,110 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 5.441 x | 3.701 x | 2.447 x | 5.86 x | 12.12 x | 7.434 x | 5.316 x | 4.928 x |
| Free Cash Flow 1 | 263 | 555 | 553 | -159 | 67 | -20.9 | 163 | - |
| ROE (net income / shareholders' equity) | 5.32% | -18.7% | 17.4% | -14.5% | -5.63% | -0.1% | 4.3% | 2.76% |
| ROA (Net income/ Total Assets) | 1.58% | 3.19% | 4.85% | -4.22% | -1.59% | -0.3% | 0.95% | 0.83% |
| Assets 1 | -11,917 | -11,281 | 7,072 | 6,797 | 6,111 | -7,267 | 8,689 | - |
| Book Value Per Share 2 | 18.30 | 15.30 | 18.70 | 16.10 | 15.20 | 15.20 | 15.90 | 15.40 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | 108 | 95 | 101 | 109 | 72 | 80 | 80 | - |
| Capex / Sales | 1.93% | 1.53% | 1.27% | 1.58% | 1.28% | 1.39% | 1.24% | - |
| Announcement Date | 2/25/20 | 2/23/21 | 2/17/22 | 2/23/23 | 2/15/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C+
Sell
Buy
Mean consensus
HOLD
Number of Analysts
5
Last Close Price
5.18
USD
Average target price
5.875
USD
Spread / Average Target
+13.42%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -36.13% | 575M | |
| +1.26% | 8.22B | |
| -23.13% | 2.87B | |
| -27.26% | 2.1B | |
| +2.43% | 2.08B | |
| -52.23% | 1.48B | |
| -19.36% | 1.33B | |
| +14.43% | 1.35B | |
| -15.99% | 909M | |
| -8.55% | 558M |
- Stock Market
- Equities
- HOUS Stock
- Financials Anywhere Real Estate Inc.
