RE/MAX Holdings, Inc. Financial Ratios — RMAX Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	198.33	196.12	214.67	82.75	187.37	98.57	39.92	- -	- -	- -	- -	- -
Return on Assets (%)	- -	- -	0.5	3.78	4.42	5.41	2.38	6.45	5.27	2.09	-2.36	0.83	-10.85	1.23	1.4
Return on Capital (%)	-31.1	-20.52	-17.38	-163.21	9.68	-2.26	4.6	-7.88	-10.48	-8.14	- -	58.74	- -	- -	-16.51
Return on Invested Capital (%)	85.45	41.03	22.83	21.15	23.37	20.57	12.45	20.77	16.79	8.55	- -	5.89	- -	- -	7.55
Gross Margin (%)	100	100	100	100	100	100	100	100	74.39	75.79	75.01	74.44	74.25	74.33	75.02
EBITDA Margin (%)	38.33	41.3	39.42	46.28	48.23	49.88	61.69	46.34	32.15	27.29	20.45	25.41	29.34	24.45	24.47
Operating Margin (%)	27.87	32.89	29.87	37.33	39.68	40.71	51.1	36.88	24.43	17.48	10.95	15.29	19.39	14.84	15.6
Incremental Operating Margin (%)	187.52	162.08	1.34	135.03	108.12	-108.32	152.06	-108.84	-13.55	137.95	-16.31	75.64	-32.93	97.2	1.01
Pretax Margin (%)	19.1	24.68	19.57	31.54	35.51	35.31	45.87	31.38	20.65	11.17	-6.72	5.13	-12.75	2.02	6.73
Profit Margin (%)	- -	- -	0.95	7.86	9.28	12.65	5.21	12.76	8.96	4.23	-4.74	1.73	-21.19	2.32	2.8
Net Income to Common Margin (%)	- -	-10.64	0.95	7.86	9.28	12.65	5.21	12.76	8.96	4.23	-4.74	1.73	-21.19	2.32	2.8
Effective Tax Rate (%)	8.22	6.03	9.15	18.45	19.15	24.46	64.75	24.61	18.84	30.84	- -	40.66	- -	- -	31.56
Dvd Payout Ratio (%)	32.77	-29.77	- -	3.89	28.19	14.8	24.35	19.47	21.74	54.8	-53.04	118.06	-10.59	6.63	2.66
Sustainable Growth Rate (%)	- -	- -	- -	190.61	140.83	182.9	62.6	150.89	77.14	18.04	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	195	232	228	212	200	231	229	228	287	280	504	493	484	472	459
ST Debt	8	11	17	9	15	2	2	3	8	8	11	12	13	13	14
LT Debt	187	222	211	202	186	228	227	225	279	271	493	482	471	459	446
Total Debt/EBITDA	3.68	3.92	3.65	2.67	2.35	2.63	1.92	2.31	3.16	3.85	7.48	5.49	5.06	6.28	6.44
Net Debt/EBITDA	2.96	2.76	2.24	1.32	1.06	1.98	1.49	1.7	1.57	1.68	4.83	3.78	3.79	4.58	4.46
Total Debt/EBIT	5.07	4.92	4.81	3.32	2.85	3.23	2.31	2.91	4.16	6.01	13.97	9.13	7.66	10.34	10.1
Net Debt/EBIT	4.07	3.47	2.95	1.64	1.28	2.42	1.8	2.14	2.07	2.63	9.02	6.29	5.73	7.54	6.99
EBITDA to Interest Expense	4.34	5.08	4.28	8.51	8.19	10.19	11.96	8.18	7.42	7.87	5.94	4.3	2.67	2.07	2.25
EBITDA-CapEx/Interest Expense	4.23	4.92	4.18	8.28	7.84	9.66	11.74	7.53	6.34	7.12	4.6	3.82	2.49	1.89	2.02
EBIT to Interest Expense	3.16	4.04	3.24	6.87	6.74	8.32	9.9	6.51	5.64	5.04	3.18	2.58	1.77	1.26	1.44
Interest Expense	12	12	15	9	10	9	10	12	12	9	11	21	36	36	32
Common Equity/Total Assets	-59.76	-39.18	0.43	3.36	1.22	3.66	2.04	4.8	5.79	4.69	-1.01	-7.77	-24.29	-22.99	-21.64
Long-Term Debt/Equity (%)	- -	- -	1,358.54	514.76	470.78	376.34	461.34	300.16	321.32	266.99	714.39	1,519.49	- -	- -	- -
Long-Term Debt/Capital (%)	222.93	165.7	6,055.77	2,469.63	-90.42	-145.38	-130.59	-142.85	-297.46	-244.86	860.96	-4,773.18	-328.87	-306.89	-301.15
Long-Term Debt/Total Assets (%)	100.32	88.19	59.83	56.43	48.35	52.26	54.9	52.56	52.56	49.68	63.57	69.29	81.69	78.91	76.51
Total Debt/Equity (%)	-178.35	-240.08	1,469.88	538.84	508.34	380.21	466.12	303.66	330.25	274.97	730.21	1,556.3	-636.3	-808.42	-1,585.08
Total Debt/Capital (%)	232.79	173.62	6,552.04	2,585.16	-97.64	-146.87	-131.95	-144.51	-305.72	-252.18	880.03	-4,888.79	-337.6	-315.69	-310.48
Total Debt/Total Assets (%)	104.76	92.41	64.74	59.07	52.21	52.8	55.47	53.17	54.02	51.16	64.98	70.97	83.86	81.17	78.88
Net Debt to Equity	-143.1	-169.29	901.15	265.95	228.71	285.31	362.7	223.71	164.33	120.22	471.7	1,071.41	-475.88	-589.49	-1,097.06
Net Debt/Capital (%)	345.96	250.85	-164.96	-105.52	-28.58	-80.65	-79.42	-77.12	-80.71	-57.59	-472.42	-286.01	-160.17	-139.84	-119.23
EBITDA	53	59	63	79	85	88	120	99	91	73	67	90	96	75	71
EBITDA-CapEx	52	58	61	77	82	83	117	91	78	66	52	80	89	69	64
Operating Income (Loss)	39	47	47	64	70	72	99	78	69	46	36	54	63	46	46

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	1.12	1.7	1.8	2.51	1.92	1.24	1.02	1.28	0.78	0.86	0.86	0.91	0.55	0.62	0.84
Current Ratio	1.64	2.16	2.25	3.07	2.3	1.75	1.6	1.87	1.33	1.42	1.44	1.61	1.18	1.41	1.69
Quick Ratio	1.55	2.07	2.13	2.93	2.22	1.66	1.44	1.74	1.05	1.13	1.11	1.2	0.79	0.85	1.09
CFO/Avg Current Liab	2.52	1.37	1.12	1.41	1.55	1.24	1.31	1.57	1.03	0.63	0.32	0.54	0.21	0.39	0.28
Common Equity/Total Assets	-59.76	-39.18	0.43	3.36	1.22	3.66	2.04	4.8	5.79	4.69	-1.01	-7.77	-24.29	-22.99	-21.64
Long-Term Debt/Equity (%)	- -	- -	1,358.54	514.76	470.78	376.34	461.34	300.16	321.32	266.99	714.39	1,519.49	- -	- -	- -
Long-Term Debt/Capital (%)	222.93	165.7	6,055.77	2,469.63	-90.42	-145.38	-130.59	-142.85	-297.46	-244.86	860.96	-4,773.18	-328.87	-306.89	-301.15
Long-Term Debt/Total Assets (%)	100.32	88.19	59.83	56.43	48.35	52.26	54.9	52.56	52.56	49.68	63.57	69.29	81.69	78.91	76.51
Total Debt/Equity (%)	-178.35	-240.08	1,469.88	538.84	508.34	380.21	466.12	303.66	330.25	274.97	730.21	1,556.3	-636.3	-808.42	-1,585.08
Total Debt/Capital (%)	232.79	173.62	6,552.04	2,585.16	-97.64	-146.87	-131.95	-144.51	-305.72	-252.18	880.03	-4,888.79	-337.6	-315.69	-310.48
Total Debt/Total Assets (%)	104.76	92.41	64.74	59.07	52.21	52.8	55.47	53.17	54.02	51.16	64.98	70.97	83.86	81.17	78.88
CFO/Total Liabilities	14.73	14.72	14.84	20.2	22.46	17.1	17.4	21.53	17.79	15.93	6	10.72	4.33	9.32	6.69
CFO/CapEx	31.05	28.23	37.36	30	20.85	13.97	28.79	9.77	5.97	10.26	2.79	7.16	4.4	9.01	5.54
Altman's Z-Score	4.16	3.59	2.74	3.18	2.88	4.06	5.21	4.55	3.17	2.72	2.04	2.19	1.94	1.58	1.59

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	18.34	9.52	10.22	10.41	10.52	9.71	9.76	10.25	11.33	9.07	10.21	10.53	9.88	10.05	10.65
Days Sales Outstanding	19.91	38.33	35.7	35.07	34.71	37.6	37.4	35.59	32.21	40.22	35.76	34.67	36.95	36.32	34.27
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	29.67	25.3	22.58	15.91	15.44	15.1	14.95
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	12.3	14.43	16.16	22.94	23.64	24.17	24.42
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	19.91	25.8	19.59	11.73	13.31	12.15	9.84
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	32.21	40.22	35.76	34.67	36.95	36.32	34.27
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	372	398	473	987	858	545	686	660	570	348	241	200	151
- Cash & Cash Equivalents	39	69	88	107	110	58	51	60	83	101	126	109	83	97	119
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	-226	-216	-410	-404	-411	-406	-411	-416	-439	-449	-487	-488	-481
+ Total Debt	195	232	228	212	200	231	229	228	287	280	504	493	484	472	459
Enterprise Value	157	164	286	287	153	756	625	307	478	422	509	283	156	88	10
Total Capital	84	134	3	8	-205	-157	-174	-158	-94	-111	57	-10	-143	-150	-148
Total Debt/Capital (%)	232.79	173.62	6,552.04	2,585.16	-97.64	-146.87	-131.95	-144.51	-305.72	-252.18	880.03	-4,888.79	-337.6	-315.69	-310.48
Total Debt / EV	1.25	1.42	0.8	0.74	1.31	0.31	0.37	0.74	0.6	0.66	0.99	1.74	3.11	5.37	46.08
EV/Sales	1.13	1.14	1.8	1.68	0.86	4.31	3.23	1.45	1.69	1.59	1.54	0.8	0.48	0.29	0.03
EV/EBITDA	2.96	2.76	4.57	3.62	1.79	8.63	5.23	3.12	5.27	5.82	7.54	3.16	1.63	1.17	0.14
EV/EBIT	4.07	3.47	6.02	4.49	2.17	10.58	6.32	3.92	6.93	9.08	14.09	5.25	2.47	1.93	0.22
EV/Cash Flow to Firm	2.86	2.63	4.51	3.98	1.78	10.67	9.36	3.61	5.38	5.47	9.24	3.39	1.38	0.82	0.16
EV/Free Cash Flow to Firm	2.79	2.56	4.42	3.86	1.7	10.02	9.06	3.31	4.68	5.02	7.24	3.03	1.3	0.77	0.14
Diluted Market Cap	- -	- -	372	419	479	990	860	546	688	666	570	351	241	206	155
Diluted Enterprise Value	157	164	286	308	158	759	627	308	480	428	509	287	156	93	14
EV per Share	15.51	16.21	24.63	24.69	12.04	42.91	35.34	17.32	26.84	23.24	27.22	15.17	8.59	4.68	0.5
TTM Sales	138	144	159	171	177	176	194	213	282	266	330	353	326	308	292
TTM EBITDA	53	59	63	79	85	88	120	99	91	73	67	90	96	75	71
TTM Operating Income	39	47	47	64	70	72	99	78	69	46	36	54	63	46	46
TTM Cash Flow to Firm	55	62	63	72	86	71	67	85	89	77	55	84	113	107	63
TTM Free Cash Flow to Firm	56	64	65	74	89	75	69	93	102	84	70	93	119	114	70

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	7.24	6.3	5.9	14.35	13.13	6.52	7.46	8.56	9.88	4.33	6.96	3.11	3.21
EV/EBIT	4.07	3.47	6.02	4.49	2.17	10.58	6.32	3.92	6.93	9.08	14.09	5.25	2.47	1.93	0.22
Enterprise Value	157	164	286	287	153	756	625	307	478	422	509	283	156	88	10
Low Price	- -	- -	25.4	25.9	30.84	30.22	45.55	27.84	24.67	14.4	26.05	17.03	8.61	6.94	6.9
EV/Sales	1.13	1.14	1.8	1.68	0.86	4.31	3.23	1.45	1.69	1.59	1.54	0.8	0.48	0.29	0.03
EV/EBITDA	2.96	2.76	4.57	3.62	1.79	8.63	5.23	3.12	5.27	5.82	7.54	3.16	1.63	1.17	0.14
Price/Earnings	- -	- -	247.19	29.6	28.8	44.43	84.95	20.1	27.12	58.68	- -	56.98	- -	28.13	18.48
Price/Earnings Average	- -	- -	227.44	26.14	27.62	32.32	100.73	31.39	24.37	51.2	-41.49	73.72	-4.39	26.46	20.81
Price/Earnings High	- -	- -	258.52	33.5	33.37	45.14	118.23	40.05	31.11	65.87	-52.48	97.55	-6.37	37.73	26.36
Price/Earnings Low	- -	- -	195.78	22.38	23.81	23.97	79.78	18.2	17.38	23.26	-31.18	52.06	-2.26	18.3	16.8
Price/Book Value	- -	- -	247.03	33.02	100.67	61.67	102.11	26.53	22.31	25.76	-72.88	-6.45	-1.72	-1.5	-1.19
Price/Book Value Average	- -	- -	227.29	29.17	96.56	44.86	121.07	41.43	20.04	22.47	-82.87	-8.34	-2.16	-1.41	-1.35
Price/Book Value High	- -	- -	258.35	37.37	116.64	62.66	142.11	52.86	25.59	28.91	-104.82	-11.04	-3.14	-2.01	-1.7
Price/Book Value Low	- -	- -	195.65	24.97	83.23	33.28	95.9	24.02	14.3	10.21	-62.27	-5.89	-1.11	-0.97	-1.09
Price/Tangible Book Value	- -	- -	-2.5	-3.57	-4.76	-5.34	-4.01	-2.7	-3.84	-4.04	-1.51	-0.93	-0.55	-0.51	-0.43
Price/Tangible Book Value Average	- -	- -	-2.3	-3.15	-4.56	-3.88	-4.76	-4.22	-3.45	-3.52	-1.72	-1.21	-0.69	-0.48	-0.49
Price/Tangible Book Value High	- -	- -	-2.62	-4.04	-5.51	-5.43	-5.58	-5.39	-4.4	-4.53	-2.18	-1.6	-1	-0.69	-0.62
Price/Tangible Book Value Low	- -	- -	-1.98	-2.7	-3.93	-2.88	-3.77	-2.45	-2.46	-1.6	-1.29	-0.85	-0.36	-0.33	-0.4
Price/Sales	- -	- -	2.34	2.33	2.67	5.62	4.43	2.57	2.43	2.48	1.73	0.99	0.74	0.65	0.52
Price/Sales Average	- -	- -	2.16	2.05	2.56	4.09	5.25	4.01	2.18	2.17	1.97	1.27	0.93	0.61	0.58
Price/Sales High	- -	- -	2.45	2.63	3.1	5.71	6.16	5.11	2.79	2.79	2.49	1.69	1.35	0.87	0.74
Price/Sales Low	- -	- -	1.86	1.76	2.21	3.03	4.16	2.32	1.56	0.98	1.48	0.9	0.48	0.42	0.47
Price/Cash Flow	- -	- -	7.44	6.17	6.11	15.33	13.56	7.17	8.68	9.32	13.43	4.89	8.54	3.36	3.68
Price/Cash Flow Average	- -	- -	6.84	5.45	5.86	11.15	16.07	11.2	7.8	8.13	15.27	6.33	10.71	3.16	4.15
Price/Cash Flow High	- -	- -	7.78	6.98	7.08	15.58	18.87	14.29	9.96	10.46	19.31	8.38	15.56	4.51	5.26
Price/Cash Flow Low	- -	- -	5.89	4.67	5.05	8.28	12.73	6.49	5.56	3.69	11.47	4.47	5.52	2.18	3.35
Price/Free Cash Flow Average	- -	- -	6.66	5.56	5.66	10.44	15.57	10.18	6.7	7.47	11.23	5.6	8.73	2.92	3.61
Price/Free Cash Flow High	- -	- -	7.57	7.13	6.84	14.58	18.28	12.98	8.56	9.61	14.21	7.42	12.68	4.17	4.58
Price/Free Cash Flow Low	- -	- -	5.74	4.76	4.88	7.74	12.33	5.9	4.78	3.39	8.44	3.96	4.5	2.02	2.92
EV/Sales Average	1.13	1.14	1.61	1.4	0.75	2.77	4.05	2.89	1.45	1.27	1.78	1.09	0.67	0.25	0.1
EV/Sales High	1.13	1.14	1.91	1.98	1.29	4.4	4.96	3.99	2.05	1.89	2.3	1.5	1.09	0.51	0.25
EV/Sales Low	1.13	1.14	1.31	1.11	0.4	1.72	2.96	1.2	0.82	0.09	1.29	0.72	0.22	0.06	- -
EV/EBITDA Average	2.96	2.76	4.09	3.04	1.56	5.56	6.56	6.23	4.5	4.66	8.7	4.3	2.27	1.01	0.41
EV/EBITDA High	2.96	2.76	4.84	4.28	2.67	8.82	8.04	8.61	6.38	6.93	11.25	5.92	3.7	2.08	1.04
EV/EBITDA Low	2.96	2.76	3.33	2.4	0.83	3.45	4.79	2.59	2.56	0.33	6.31	2.82	0.73	0.24	-0.05
EV/EBIT Average	4.07	3.47	5.4	3.76	1.9	6.82	7.92	7.83	5.92	7.27	16.25	7.14	3.44	1.66	0.64
EV/EBIT High	4.07	3.47	6.38	5.31	3.24	10.8	9.71	10.82	8.4	10.82	21.01	9.83	5.61	3.42	1.63
EV/EBIT Low	4.07	3.47	4.39	2.97	1.01	4.22	5.79	3.26	3.36	0.51	11.79	4.69	1.11	0.39	-0.08
Last Price	- -	- -	32.07	34.25	37.3	56	48.5	30.75	38.49	36.33	30.49	18.64	13.33	10.67	7.59
High Price	- -	- -	33.54	38.76	43.22	56.9	67.5	61.27	44.16	40.78	43.85	31.91	24.28	14.31	10.83
Enterprise Value Average	157	164	256	240	133	487	784	614	409	338	587	386	217	76	29
Enterprise Value High	157	164	303	339	228	772	961	849	579	503	758	531	354	156	74
Enterprise Value Low	157	164	208	190	71	302	573	256	232	24	426	253	70	18	-4

Shares Outstanding	10	10	12	12	18	18	18	18	18	18	19	18	18	19	20
Diluted Weighted Avg Shares	10	10	12	12	13	18	18	18	18	18	19	19	18	19	20
Basic Weighted Avg Shares	10	10	12	12	13	18	18	18	18	18	19	19	18	19	20
Revenue per Share	13.68	14.21	13.69	14.73	13.96	9.96	10.95	11.99	15.85	14.64	17.64	18.92	17.98	16.38	14.69
EBITDA per Share	5.24	5.87	5.39	6.82	6.73	4.97	6.76	5.55	5.1	4	3.61	4.81	5.28	4.01	3.6
Operating Income per Share	3.81	4.67	4.09	5.5	5.54	4.06	5.6	4.42	3.87	2.56	1.93	2.89	3.49	2.43	2.29
Basic EPS, GAAP	- -	-1.51	0.13	1.16	1.3	1.26	0.57	1.53	1.42	0.62	-0.84	0.33	-3.81	0.38	0.41
Basic EPS from Cont Ops	2.4	3.3	2.43	3.79	4.01	2.66	1.77	2.84	2.66	1.13	-1.32	0.58	-5.44	0.43	0.68
Diluted EPS, GAAP	- -	-1.51	0.13	1.1	1.28	1.26	0.57	1.53	1.41	0.61	-0.84	0.32	-3.81	0.37	0.4
Diluted EPS from Cont Ops	2.4	3.3	2.43	3.59	3.96	2.65	1.77	2.83	2.65	1.12	-1.32	0.57	-5.44	0.42	0.66
Dividend per Share	1.57	- -	- -	0.25	1.89	0.6	0.72	0.81	0.85	0.9	0.95	0.97	0.75	0.03	0.03
Cash Flow per Share	4.31	5.07	4.31	5.55	6.11	3.65	3.58	4.29	4.43	3.9	2.27	3.81	1.56	3.18	2.06
Free Cash Flow per Basic Share	4.17	4.89	4.2	5.37	5.81	3.39	3.45	3.85	3.69	3.52	1.46	3.28	1.21	2.82	1.69
Cash & Equivalents per Share	3.82	6.78	7.61	9.23	8.7	3.27	2.87	3.38	4.66	5.58	6.76	5.82	4.56	5.14	5.98
Book Value per Share	-11.02	-9.75	0.13	1.04	0.37	0.91	0.47	1.16	1.73	1.41	-0.42	-2.89	-7.74	-7.12	-6.35
Tangible Book Value per Share	-22.35	-24.63	-12.82	-9.6	-7.84	-10.49	-12.09	-11.38	-10.03	-9	-20.14	-19.96	-24.18	-20.78	-17.46

RE/MAX Holdings, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)