The Real Brokerage Inc. (REAX)
Estimates & Forecasts•Proprietary EPS, revenue & margin forecasts — FY+1 to FY+4
The Real Brokerage Inc. (REAX)Proprietary model projects FY+1 AFFO of $-0.05 with +10.5% revenue growth at 50/100 confidence. Independent estimate using the reit affo / ffo per share framework.
USD · REAX · Proprietary Model| Metric | 2025A | 2026E | 2027E | 2028E | 2029E |
|---|---|---|---|---|---|
| Revenue | $2.0B | $2.3B | $2.5B | $2.8B | $3.0B |
| Net Income | $-8M | $-12M | $-13M | $-15M | $-18M |
| AFFO per Share | $-0.04 | $-0.05 | $-0.05 | $-0.06 | $-0.06 |
| Metric | 2023 | 2024 | 2025 | 2026E | 2027E | 2028E | 2029E |
|---|---|---|---|---|---|---|---|
| Revenue | $689M | $1.3B | $2.0B | $2.3B | $2.5B | $2.8B | $3.0B |
| YoY Growth | +80.5% | +83.5% | +55.7% | +10.5% | +10.4% | +9.2% | +8.0% |
| Metric | 2023 | 2024 | 2025 |
|---|---|---|---|
| Net Income | $-28M | $-27M | $-8M |
| AFFO per Share | $-0.15 | $-0.14 | $-0.04 |
| YoY Growth | — | — | — |
| Net Margin | -4.0% | -2.1% | -0.4% |
Treat point estimates cautiously; use wider scenario ranges and position sizing discipline.
Quick answers to common questions about REAX estimates and forecasts.
The Real Brokerage Inc.'s projected AFFO for next fiscal year is $-0.05, representing a -10.1% growth YoY. This forecast has a confidence score of 50/100 and uses the reit affo / ffo per share framework.
EarningsRevenue is expected to grow 10.5% next fiscal year, reaching approximately $2.3 billion, blending historical trends with near-term analyst expectations.
GrowthEstimates carry a confidence score of 50/100. This indicates higher uncertainty due to historical volatility or limited data coverage. Reliability is evaluated based on data depth and consensus alignment.
MethodologyThe model blends historical SEC statements with near-term consensus analyst expectations for the first two years (FY1 and FY2), transitioning to purely data-driven, long-term mathematical projection rules for years three and four.
MethodologyOur FY+1 AFFO projection of $-0.05 aligns with consensus of $-0.01.
ForecastDisclaimer: This page is for informational purposes only and does not constitute financial advice. Financial forecasts and estimates are model outputs under stated assumptions and should not be relied upon as the sole basis for any investment decision.