RMAX
RE/MAX Holdings, Inc.
$11.49
-0.11 (-0.95%)
At close · Jul 16
Market Cap
$243.97M
Shares
21,232,816
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$291.6M
-5.2%
FY2025
Net Income
$13.43M
+88.6%
FY2025
Operating Margin
16.13%
+3.1pp
FY2025
Diluted EPS
$0.61
FY2020
Operating Cash Flow
$40.88M
-31.5%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $287.36M | $291.6M | $307.69M | $325.67M | $353.39M | $329.7M | $266M | $282.29M | $212.63M | $195.93M | $176.3M | — | $170.98M | $158.86M | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | $14.33M | |
| $150.49M | $146.7M | $152.26M | $171.55M | $173.28M | $179.87M | $129M | $118.89M | $120.18M | $107.27M | $87.63M | $90.99M | $91.85M | $96.24M | |
| $22.8M | $23.5M | $27.2M | $29.9M | $33.4M | $29.1M | $24.4M | $20.6M | $19.5M | $19.6M | $15.23M | $14.08M | $14.21M | $12.99M | |
| $25.13M | $25.85M | $29.56M | $32.41M | $35.77M | $31.33M | $26.11M | $22.32M | $20.68M | $20.51M | $16.09M | $15.12M | $15.32M | $15.17M | |
| — | $2.59M | $11.7M | $11.7M | $11.7M | — | — | — | — | — | — | — | $4.85M | — | |
| $253.51M | $244.56M | $267.5M | $336.31M | $315.17M | $339.63M | $227.41M | $213.85M | $134.78M | $95.7M | $103.9M | $102.71M | $107.15M | $111.78M | |
| $33.85M | $47.04M | $40.18M | -$10.64M | $38.21M | -$9.93M | $38.59M | $68.44M | $77.85M | $100.23M | $72.4M | $74.16M | $63.84M | $47.08M | |
| — | 16.13% | 13.06% | -3.27% | 10.81% | -3.01% | 14.51% | 24.24% | 36.61% | 51.15% | 41.07% | — | 37.33% | 29.64% | |
| $58.99M | $72.89M | $69.74M | $21.78M | $73.98M | $21.4M | $64.7M | $90.76M | $98.53M | $120.74M | $88.5M | $89.28M | $79.15M | $62.25M | |
| $36.75M | — | — | $35.74M | $20.9M | $11.34M | $9.22M | $12.23M | $12.05M | $10M | $8.6M | $10.41M | $9.3M | $14.65M | |
| — | — | — | — | — | — | — | — | — | — | — | — | $313K | $321K | |
| -$26.95M | -$27.42M | -$33.98M | -$30.9M | -$20.08M | -$12.23M | -$8.89M | -$10.67M | -$11.69M | -$9.47M | -$9.32M | — | -$9.91M | -$15.98M | |
| — | — | — | — | — | — | — | — | — | $1.22M | $1.22M | $1.22M | $600K | $904K | |
| $6.9M | $19.63M | $6.2M | -$41.54M | $18.13M | -$22.16M | $29.71M | $57.77M | $66.16M | $90.76M | $63.08M | $63.38M | $53.93M | $31.1M | |
| $5.94M | $6.2M | -$1.88M | $56.95M | $7.37M | $2.46M | $9.16M | $10.91M | $15.8M | $55.58M | $15.27M | $12.03M | $9.95M | $2.84M | |
| $3.64M | $13.43M | $7.12M | -$69.02M | $6.11M | -$15.62M | $11.25M | $25.04M | $27.04M | $12.82M | $22.74M | $16.66M | $13.44M | $1.51M | |
| — | 4.61% | 2.32% | -21.19% | 1.73% | -4.74% | 4.23% | 8.87% | 12.72% | 6.54% | 12.9% | — | 7.86% | 0.95% | |
| $590K | $5.28M | $954K | -$29.46M | $4.65M | -$9M | $9.3M | $21.82M | $23.32M | $22.36M | $25.07M | $34.7M | $30.54M | $26.75M | |
| $20.84M | — | — | — | — | — | — | — | — | — | — | $16.66M | $18.04M | $18.04M | |
| $1.4M | $10.07M | $4.62M | -$67.99M | $5.07M | -$15.58M | $11.45M | $25.13M | $26.91M | $13.36M | $22.81M | $15.66M | $13.24M | $1.43M | |
| USD/shares | — | — | — | — | — | — | $0.62 | — | $1.52 | $0.72 | $1.29 | $1.31 | $1.16 | $0.13 |
| USD/shares | — | — | — | — | — | — | $0.61 | — | $1.52 | $0.72 | $1.29 | $1.30 | $1.10 | $0.12 |
| shares | — | — | — | — | — | — | — | — | 17.74M | 17.69M | 17.63M | 12.67M | 11.61M | 11.61M |
| shares | — | — | — | — | — | — | — | — | 17.77M | 17.73M | 17.68M | 12.83M | 12.24M | 12.23M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2014–FY2025: $44.33M in buybacks, $146.18M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
1.99×
Real Estate Services median 1.08×
EV/EBIT
16.92×
Real Estate Services median 16.92×
P/E (TTM)
—
Real Estate Services median 35.60×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Franchising Segment | $205,092,000 | $214,093,000 | $227,182,000 | $249,272,000 | $235,124,000 | $190,792,000 | $199,636,000 | $204,504,000 |
| Marketing Funds | $72,835,000 | $78,983,000 | $83,861,000 | — | — | — | — | — |
| Mortgage | $13,674,000 | $14,609,000 | $13,993,000 | $12,388,000 | $10,051,000 | $6,610,000 | $4,542,000 | $2,536,000 |
| Independent Regions | — | — | — | — | — | $34,423,000 | $34,467,000 | $33,082,000 |
| Marketing Fund Fees | — | $78,983,000 | $83,861,000 | $90,319,000 | $82,391,000 | $64,402,000 | $72,299,000 | — |
| Motto Franchise Agreements | — | — | — | — | — | — | $4,542,000 | $2,536,000 |
| Motto Franchising Segment | — | — | — | — | — | — | $4,543,000 | $2,536,000 |
| Other | — | — | — | — | — | $11,753,000 | $12,951,000 | $13,549,000 |
| Owned Regions | — | — | — | — | — | $144,616,000 | $152,218,000 | $157,873,000 |
| ReMax Franchising Segment | — | — | — | — | — | — | $199,635,000 | $204,504,000 |
| Total Marketing Funds | — | $78,983,000 | $83,861,000 | $90,319,000 | $82,391,000 | $64,402,000 | $72,299,000 | — |
| All Other Segments | — | — | $635,000 | $1,407,000 | $2,135,000 | $4,197,000 | $5,816,000 | $5,586,000 |
| Reportable Segment Aggregation Before Other Operating Segment | — | $307,685,000 | $325,036,000 | $351,979,000 | — | — | — | — |
By Product & Service (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Continuing Franchise Fees | $112,865,000 | $122,011,000 | $127,384,000 | $133,389,000 | $118,504,000 | $90,217,000 | $99,928,000 | $101,104,000 |
| Marketing Funds | $72,835,000 | $78,983,000 | $83,861,000 | — | — | — | — | — |
| Broker Fees | $53,691,000 | $51,816,000 | $51,012,000 | $62,939,000 | $65,456,000 | $50,028,000 | $45,990,000 | $46,871,000 |
| Annual Dues | $30,462,000 | $32,188,000 | $33,904,000 | $35,676,000 | $35,549,000 | $35,075,000 | $35,409,000 | $35,894,000 |
| Franchise Sales and Other Revenue | $21,748,000 | $22,687,000 | $29,510,000 | $31,063,000 | $27,801,000 | $26,279,000 | $28,667,000 | $28,757,000 |
| Marketing Fund Fees | — | — | — | $90,319,000 | $82,391,000 | $64,402,000 | $72,299,000 | $0 |