Download PDF

1. Company Snapshot

1.a. Company Description

eXp World Holdings, Inc., together with its subsidiaries, provides cloud-based real estate brokerage services for residential homeowners and homebuyers.The company facilitates buyers to search real-time property listings and sellers to list their properties through its various platforms; and offers buyers and sellers with access to a network of professionals, consumer-centric agents, and brokers.It is also involved in building 3D virtual worlds for work, education, and events; and focused on agent website and consumer real estate portal technology.


In addition, the company operates SUCCESS print magazine, SUCCESS.com portal, SUCCESS newsletters, podcasts, digital training courses, and affiliated social media accounts across platforms.Further, it provides marketing, training, and other support services to its brokers and agents through proprietary technology enabled services, as well as technology and support services contracted to third parties.eXp World Holdings, Inc.


operates in the United States, Canada, the United Kingdom, Australia, South Africa, India, Portugal, France, Mexico, Puerto Rico, Brazil, Italy, Hong Kong, Colombia, Spain, Israel, Panama, and Germany.The company was formerly known as eXp Realty International Corporation and changed its name to eXp World Holdings, Inc.in May 2016.


eXp World Holdings, Inc.was incorporated in 2008 and is based in Bellingham, Washington.

Show Full description

1.b. Last Insights on EXPI

eXp World Holdings' recent performance was driven by several positive factors. The company's Q3 2025 earnings call highlighted its strong demand for homes and growth initiatives, including expansion into new markets such as South Korea and the UK. Additionally, eXp Realty's launch of new technologies, including Mira, Sports & Entertainment, and AI Accelerator training, enhanced its offerings. CEO Leo Pareja's recognition as a visionary leader by MarketWatch also boosted investor confidence. Furthermore, the company's participation in the Stephens Annual Investment Conference and its commitment to consumer advocacy are expected to drive future growth.

1.c. Company Highlights

2. eXp World Holdings' Q3 2025 Earnings: A Mixed Bag

eXp World Holdings reported revenue of $1.3 billion in Q3 2025, a 7% increase year-over-year, driven by a 7% increase in real estate sales volume and a 3% year-over-year increase in sales transactions. However, the company's GAAP gross margin was 6.5%, down 57 basis points from last year, while non-GAAP gross margin was 10.9%. Adjusted EBITDA of $17.7 million was positive but down year-over-year. The company's EPS came in at $0.02, missing estimates of $0.08. The agent count was 83,446, a 2% year-over-year decrease, but a 1% quarter-over-quarter increase in 2025.

Publication Date: Nov -24

📋 Highlights
  • International Revenue Surge: Surpassed $100 million in 2025, a 68% year-over-year increase, driven by expansion into 5 new countries.
  • Agent Productivity Gains: Improved 5.4% year-over-year in Q3, with 79% higher productivity for team agents compared to individual agents.
  • Commercial Business Growth: Achieved 44% year-over-year increase in real estate transactions and 59% higher sales volume in the U.K. since launch.
  • Cost Efficiency: Reduced annualized spend by $2 million via AI/automation, while GAAP gross margin dipped to 6.5% (down 57 bps YoY).
  • Agent Retention Success: Worldwide attrition improved 13% year-over-year, with 7% growth in top agents and a 5% rise in sales transactions per agent.

Segment Performance

The North America Realty segment remains the largest revenue and profit generator, while the international segment continues to scale and gain momentum, with revenue growing 68% year-over-year. The company is focused on increasing operational efficiency, driving continued profitability, and growing internationally with a disciplined scalable model. As Glenn Sanford demonstrated, the company has used AI to help agents remove drag from redundant tasks, showcasing examples of AI-powered tools, such as document management and personal development social networks.

Operational Highlights

The company has made significant progress in its international market expansion strategy, remaining on pace to achieve its 2030 vision of 50,000 agents in 50 countries. The company has opened operations in five new countries and has plans to open three more. Agent productivity improved 5.4% year-over-year in Q3, translating into meaningful gains at the company's scale. The company is also focusing on increasing operational efficiency, with Jesse Hill explaining that the sizable step down in G&A was due to front-running some expenses as they invested in AI and automation, and back-office streamlined operations.

Valuation

With a P/S Ratio of 0.38, the stock appears to be undervalued relative to its revenue growth. However, the P/E Ratio is -90.17, indicating that the company is currently unprofitable on a GAAP basis. The EV/EBITDA ratio is -239.06, which suggests that the company's enterprise value is not justified by its current EBITDA. Analysts estimate next year's revenue growth at 5.4%, which may not be enough to justify the current valuation.

3. NewsRoom

Card image cap

eXp Realty Expands Into Two New European Markets and Plans a Third, Marking a Significant Year of Global Growth

Dec -02

Card image cap

eXp Realty Debuts LYVVE, a Global Search Platform Redefining How the World Experiences Real Estate

Dec -01

Card image cap

eXp Realty Sets New Standard for Consumer Advocacy

Nov -25

Card image cap

eXp World Holdings to Participate in the Stephens Annual Investment Conference

Nov -14

Card image cap

MarketWatch Names eXp Realty CEO Leo Pareja to The 2025 MarketWatch 25, Recognizing Visionary Leaders Shaping How We Live, Work, Spend and Invest

Nov -13

Card image cap

eXp World Holdings, Inc. (EXPI) Q3 2025 Earnings Call Transcript

Nov -09

Card image cap

Why eXp World Holdings Stock Surged by 11% Today

Nov -07

Card image cap

eXp World Holdings (EXPI) Q3 Earnings Miss Estimates

Nov -07

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (8.78%)

6. Segments

North America Realty

Expected Growth: 8.75%

eXp World Holdings' North America Realty segment growth of 8.75% is driven by increasing agent count, rising transaction volume, and expanding market share. Additionally, the company's cloud-based brokerage model, competitive commission structure, and technology-enabled services attract and retain top-producing agents, fueling growth.

International Realty

Expected Growth: 7.43%

International Realty's 7.43% growth is driven by increasing demand for global real estate services, strategic expansion into new markets, and eXp World Holdings' innovative cloud-based brokerage model, which attracts agents and clients alike. Additionally, the company's focus on technology, training, and support for agents has led to increased productivity and retention, further fueling growth.

Virbela

Expected Growth: 32.75%

Virbela's 32.75% growth is driven by increasing adoption of virtual events and remote work, fueled by COVID-19 pandemic. eXp World Holdings' strategic expansion into new markets, innovative platform features, and strong brand recognition also contribute to its rapid growth.

Eliminations

Expected Growth: 10.27%

eXp World Holdings, Inc.'s 10.27% growth driven by increasing agent count, rising transaction volume, and expanding revenue streams from ancillary services. Strong brand recognition, innovative technology, and cost-effective business model also contribute to growth. Additionally, strategic acquisitions and partnerships enhance the company's market presence and capabilities.

Other Affiliated

Expected Growth: 9.9%

eXp World Holdings' Other Affiliated segment growth of 9.9% is driven by increasing adoption of its cloud-based brokerage model, expansion into new markets, and strategic partnerships. Additionally, the company's focus on agent-centric services, technology-enabled transaction management, and cost savings initiatives contribute to its growth momentum.

7. Detailed Products

eXp Realty

eXp Realty is a cloud-based real estate brokerage that provides a virtual platform for real estate agents to collaborate, communicate, and conduct business.

VirBELA

VirBELA is a virtual world platform that provides a immersive and interactive environment for remote work, education, and events.

eXp World

eXp World is a virtual world platform that provides a immersive and interactive environment for real estate agents, brokers, and other professionals.

Success Lending

Success Lending is a mortgage lending platform that provides a range of mortgage products and services to real estate agents and their clients.

eXp Commercial

eXp Commercial is a commercial real estate platform that provides a range of services and tools for commercial real estate agents and brokers.

8. eXp World Holdings, Inc.'s Porter Forces

Forces Ranking

Threat Of Substitutes

eXp World Holdings, Inc. operates in the real estate industry, where substitutes are limited. However, the rise of online platforms and digital marketplaces may pose a moderate threat to the company's traditional business model.

Bargaining Power Of Customers

eXp World Holdings, Inc. has a large customer base, but individual customers have limited bargaining power due to the company's diversified revenue streams and strong brand presence.

Bargaining Power Of Suppliers

eXp World Holdings, Inc. has a diverse supplier base, and no single supplier has significant bargaining power. The company's strong financial position also reduces its dependence on suppliers.

Threat Of New Entrants

The real estate industry is highly competitive, and new entrants can easily disrupt the market with innovative business models and technologies. eXp World Holdings, Inc. must continuously innovate to stay ahead of new competitors.

Intensity Of Rivalry

The real estate industry is highly competitive, with many established players and new entrants vying for market share. eXp World Holdings, Inc. must differentiate itself through its business model, technology, and customer service to maintain its market position.

9. SWOT Analysis

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 0.01%
Debt Cost 3.95%
Equity Weight 99.99%
Equity Cost 15.38%
WACC 15.38%
Leverage 0.01%

11. Quality Control: eXp World Holdings, Inc. passed 5 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
Douglas Elliman

A-Score: 4.4/10

Value: 9.0

Growth: 1.0

Quality: 4.9

Yield: 1.0

Momentum: 9.5

Volatility: 1.0

1-Year Total Return ->

Stock-Card
RE/MAX

A-Score: 4.3/10

Value: 8.5

Growth: 3.2

Quality: 6.8

Yield: 2.0

Momentum: 2.0

Volatility: 3.7

1-Year Total Return ->

Stock-Card
Redfin

A-Score: 4.2/10

Value: 7.5

Growth: 4.0

Quality: 5.1

Yield: 0.0

Momentum: 5.0

Volatility: 3.7

1-Year Total Return ->

Stock-Card
eXp World Holdings

A-Score: 4.1/10

Value: 5.1

Growth: 5.2

Quality: 4.5

Yield: 3.0

Momentum: 3.0

Volatility: 3.7

1-Year Total Return ->

Stock-Card
Doma

A-Score: 4.0/10

Value: 9.6

Growth: 3.3

Quality: 5.4

Yield: 0.0

Momentum: 5.0

Volatility: 0.7

1-Year Total Return ->

Stock-Card
J.W. Mays

A-Score: 4.0/10

Value: 3.8

Growth: 4.4

Quality: 2.7

Yield: 0.0

Momentum: 6.5

Volatility: 6.3

1-Year Total Return ->

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

10.94$

Current Price

10.94$

Potential

-0.00%

Expected Cash-Flows