/
DCF Valuation
Base-case fair value
$7.77
Intrinsic $10.36 · 25% MOS
Current price: $4.63
Base-case summary
Our base-case DCF for eXp World Holdings, Inc. (EXPI) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $90M in trailing free cash flow, this produces an intrinsic value of $10.36 per share. A 25% safety margin gives a fair value of $7.77, suggesting the stock is currently 68% undervalued against the $4.63 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$90M
Cash & equivalents
$122M
Total debt
$0
Shares outstanding
162M