Company Valuation: eXp World Holdings, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 732.9 4,415 4,971 1,692 2,387 1,663 1,663 -
Change - 502.42% 12.57% -65.96% 41.08% -30.33% 0% -
Enterprise Value (EV) 732.9 4,415 4,865 1,692 2,387 1,663 1,663 1,663
Change - 502.42% 10.18% -65.22% 41.08% -30.33% 0% 0%
P/E ratio -75.5x 150x 66.1x 111x -259x -73.8x 47.8x 43.3x
PBR - - - - - - - -
PEG - -0x 0x -1.4x 2x -1x -0x 4.2x
Capitalization / Revenue 0.75x 2.46x 1.32x 0.37x 0.56x 0.37x 0.34x 0.33x
EV / Revenue 0x 0x 0x 0x 0x 0.37x 0.34x 0.33x
EV / EBITDA 0x 0x 0x 0x 0x 23.2x 16.7x 15.2x
EV / EBIT -0x 0x 0x 0x -0x -83x 45.8x 36.6x
EV / FCF - - 20.8x - - - - -
FCF Yield - - 0% - - - - -
Dividend per Share 2 - - 0.08 - - - - -
Rate of return - - 0.24% - - - - -
EPS 2 -0.075 0.21 0.51 0.1 -0.06 -0.1467 0.2267 0.25
Distribution rate - - 15.7% - - - - -
Net sales 1 979.9 1,798 3,771 4,598 4,281 4,501 4,847 4,976
EBITDA 1 12.65 57.84 78 60.55 57.55 71.68 99.74 109.7
EBIT 1 -8.778 31.59 34.15 5.408 -7.258 -20.04 36.27 45.4
Net income 1 -9.528 31.13 81.22 15.44 -8.973 -22.63 35.37 38
Net Debt - - -105.5 - - - - -
Reference price 2 5.66 31.56 33.69 11.08 15.52 10.83 10.83 10.83
Nbr of stocks (in thousands) 129,380 139,904 147,537 152,702 153,799 153,551 153,551 -
Announcement Date 3/12/20 3/11/21 2/24/22 2/28/23 2/22/24 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (N) EV / Sales (N) EV / EBITDA (N) Yield (N) Capi.($)
-73.84x - - - 1.66B
38.77x1.31x17.22x-.--% 42.94B
29.98x1.02x9.19x0.04% 21.46B
-201.47x8.48x38.44x-.--% 20.22B
23.7x0.61x12.27x-.--% 13.21B
17.96x7.42x13.7x4.78% 9.24B
54.91x1.72x17.37x0.58% 7.82B
42.39x1.8x13.11x0.23% 6.82B
28.41x0.55x9.04x-.--% 3B
Average -4.36x 2.87x 16.29x percentage-no-prefix 14.04B
Weighted average by Cap. -4.79x 2.84x 18.08x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. EXPI Stock
  4. Valuation eXp World Holdings, Inc.