Redfin Corporation

NASDAQ
RDFN
Stock
Yield per half year: +40.28%
Dividend yield: 0%
Sector: Real Estate

Reporting Redfin Corporation

Capitalization

2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
2.03 1.85 1.31 9.47 2.32 0.8943 1.02 1.01 3.00 -4.88
Выручка, млрд $
0.267 0.37 0.4869 0.7798 0.8861 1.92 2.28 0.9767 1.04 1.04 1.42 3.25
Чистая прибыль, млрд $
-0.023 -0.015 -0.042 -0.0824 -0.0378 -0.1096 -0.3211 -0.13 -0.1648 -0.1648 -0.1527 34.24
EV, млрд $
0.9245 1.96 6.84 5.04 1.57 1.95 1.84 1.84 3.45 -23.10
EBIT, млрд $
-0.0228 -0.016 -0.0386 -0.0792 0.000792 -0.11 -1.54 -0.1158 -0.1496 -0.1496 -0.3829 -385.26
EBITDA, млрд $
-0.0162 -0.0078 -0.0301 -0.0626 0.0155 -0.0571 -0.1759 -0.053 -0.1068 -0.1068 -0.0755 -247.11
OIBDA, млрд $
0.0588 -0.0433 -0.1776 -0.1331 -0.0973 -0.0973 -0.0785 -210.60
Баланс стоимость, млрд $
-0.5637 -0.129 0.3719 0.3314 0.6304 0.3497 0.1039 0.0427 -0.0827 -0.0827 0.2088 -166.62
FCF, млрд $
-0.023 -0.007 -0.045 -0.1231 0.0466 -0.3291 0.019 0.0447 -0.0435 -0.0435 -0.0525 -198.63
Операционный денежный поток, млрд $
-0.0093 0.0054 -0.0367 -0.1076 0.0613 -0.3016 0.0405 0.0568 -0.0323 -0.0323 -0.0351 -187.97
Операционная прибыль, млрд $
-0.023 -0.016 -0.0439 -0.0792 0.000792 -0.11 -0.3229 -0.2101 -0.1553 -0.1553 -0.1595 -387.40
Операционные расходы, млрд $
0.1055 0.1278 0.1634 0.2233 0.2313 0.5138 0.6089 0.5399 0.5195 0.5195 0.4827 17.57
CAPEX, млрд $
0.014 0.012 0.0083 0.0155 0.0147 0.0275 0.0215 0.0121 0.0112 0.0112 0.0174 -5.29


Balance sheet

2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.064 0.2083 0.4326 0.2347 0.9253 0.591 0.2398 0.1498 0.1247 0.1247 0.4061 -33.02
Short Term Investments $
0.0017 0.0017 0.07 0.1316 0.0337 0.1223 0.042 0.042 0.0799 -9.71
Long term investments $
0.031 0.0119 0.0548 0.0295 0.0031 0.0261 -36.90
Total Receivables $
0.0106 0.0133 0.0154 0.0192 0.0547 0.0696 0.0464 0.0517 0.0487 0.0487 0.0542 -2.30
Total Current Assets $
0.0934 0.2402 0.4962 0.4516 1.24 1.25 0.7765 0.445 0.3754 0.3754 0.8174 -21.26
Чистые активы, млрд $
0.0074 0.0192 0.2354 0.4962 0.4516 1.24 1.25 0.0551 0.593 0.0551 0.7179 5.60
Активы, млрд $
0.1335 0.282 0.5428 0.5962 1.36 2.02 1.57 1.15 1.01 1.01 1.42 -5.78
Short Term Debt $
0.0038 0.002 0.0047 0.0372 0.0974 0.2711 0.2325 0.1676 0.2201 0.2201 0.1977 17.71
Long Term Debt $
0.1136 0.1197 0.4883 1.21 1.08 0.8132 0.742 0.742 0.8667 8.73
Задолженность, млрд $
0.6972 0.0465 0.1709 0.2648 0.7301 1.67 1.47 1.11 1.1 1.1 1.22 8.54
Чистый долг, млрд $
-0.064 -0.2063 -0.3143 -0.0179 -0.2902 0.9494 1.11 0.8601 0.8702 0.8702 0.6999 -224.56
Долг, млрд $
0.002 0.1183 0.2167 0.635 1.54 1.35 1.01 0.9949 0.9949 1.11 9.40
Interest income $
0.0000 0.000173 0.000882 0.0054 0.0071 0.0021 0.000635 0.0066 0.0129 0.0059 12.69
Расходы на обслуживание долга $
0.0037 0.0034 0.0089 0.0195 0.0118 0.0177 0.0095 0.0278 0.0278 0.0173 7.35
Чист. проц. доходы, млрд $
0.000173 0.000882 0.0054 0.0071 0.0021 0.000635 0.0066 0.0129 0.0129 0.0059 12.69
Goodwill, млрд $
0.0092 0.0092 0.0092 0.0092 0.0092 0.0092 0.4094 0.4613 0.4613 0.2701 118.80
Амортизация, млрд $
0.0063 0.0072 0.0085 0.0166 0.0147 0.0529 1.37 0.0628 0.0428 0.0428 0.3086 23.83
Себестоимость, млрд $
0.1845 0.2582 0.3675 0.6357 0.654 1.52 2 0.6469 0.6788 0.6788 1.10 0.75
Товарно материальные запасы $
0.0101 0.0082 0.0148 0.0227 0.0746 0.0492 0.3582 0.1143 0.0046 0.0046 0.1202 -42.72


Share

2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS -1.11 -4.47 -0.49 -0.8993 -0.3839 -1.05 -2.98 -1.15 -1.35 -1.35 -1.3828 28.59
Цена акции ао 19.55 31.32 14.4 96.68 68.63 7.61 10.32 7.87 11.04 11.04 21.09 -30.61
Число акций ао, млн 70.19 42 85 91 98 104 107.93 113.15 121.68 121.68 108.95 4.42
FCF/акцию -0.3264 -0.1582 -0.5253 -1.34 0.4725 -3.14 0.1757 0.3951 -0.3576 -0.3576 -0.4909 -194.58


Efficiency

2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 4 9.14 -13.82 -23.42 -7.87 -22.37 -141.6 -177.42 824.81 824.81 6.27 95.11 -353.56
ROA, % -17.43 -91.91 -10.18 -14.46 -3.87 -6.48 -17.86 -9.53 -15.22 -15.22 2.41 -10.5920 31.50
ROIC, % -12.51 -10.46 -15.22 -0.63 -6.91 -22.16 -12.32 -9.36 2.95 -11.4480 -4.14
ROS, % -4.32 -9.02 -10.16 0.09 -5.41 -14.06 -13.31 -15.8 -15.8 -15.8 9.32 -12.8760 23.91
ROCE, % -6.78 -7.77 -15.51 0.0674 -6.79 -126.4 -13.08 -22 180.93 180.93 10.58 2.53 -292.81
Ebit margin, % -10.16 -97.27 -108.27 -67.48 -11.86 -14.34 -14.34 -14.34 16.39 -43.2580 -33.26
Рентаб EBITDA, % -2.11 -6.19 -8.03 1.75 -2.97 -7.7 -5.43 -10.24 -10.24 -10.24 39.33 -7.3160 28.09
Чистая рентаб, % -8.5 -4.3 -8.62 -10.56 -4.27 -5.7 -14.06 -13.31 -15.8 -15.8 9.32 -10.6280 29.91
Operation Margin, % -4.32 -9.02 -10.16 0.09 -5.72 -14.13 -21.51 -14.89 -14.89 -14.89 15.18 -14.2280 21.09
Чистая процентная маржа, % -19.97 -70.71 -8.43 -51.59 -8.62 -10.36 -2.59 -6.08 -7.57 7.25 -15.8480 -34.80
Доходность FCF, % -0.3335 -2.43 -7.18 1.15 -5.27 1.38 4.15 -1.1540 -189.62


Coefficients

2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
-219.51 9.3 -27.51 -389.49 -37.03 -4.29 -7.85 111.72 -93.2340 -22.18
P/BV
10.9 3.33 5.97 11.31 11.68 4.47 25.49 -11.69 -11.69 6.72 8.25 -200.66
P/S
7.5 2.54 2.54 8.05 2.12 0.2032 1.11 0.9263 0.9263 10.41 2.48 -35.11
P/FCF
-487.29 -33.64 -18.05 154.91 -12.34 72.63 53.16 23.84 -23.21 -23.21 383.33 22.82 13.47
E/P
-0.0074 -0.0227 -0.0524 -0.0089 -0.0176 -0.2332 -0.1274 -0.1287 -0.1632 -0.1632 0.01 -0.1340 56.11
EV/EBIT
-24.75 -7.51 -2.43 -1.02 -16.83 -12.28 -12.28 -12.28 73.29 -8.9680 38.27
EV/EBITDA
-144.61 -30.68 -31.31 440.42 -88.26 -8.94 -36.74 -17.19 -17.19 30.54 57.86 -152.27
EV/S
3.15 2.1 4.18 3.71 0.6885 2 1.76 1.76 1.76 12.01 1.98 -13.86
EV/FCF
-34.12 -13.3 79.6 -21.68 82.95 43.59 -42.2 -42.2 -42.2 574.27 4.09 14.25
Debt/EBITDA
-0.2576 -3.93 -2.32 40.89 -27 -7.67 -19.04 -9.32 -9.32 -9.32 4.97 -14.4700 -19.16
Netdebt/Ebitda
26.36 9.38 1.25 88.71 -12.99 -6.3 -16.22 -8.15 -8.15 -8.15 4.08 -10.3620 -8.90
Debt/Ratio
0.17 0.31 0.44 0.57 0.85 0.8566 0.8753 0.9827 0.9827 0.9827 0.49 0.9095 2.94
Debt/Equity
0.2 0.46 0.8 1.22 5.53 12.98 23.65 -12.03 -13.25 -13.25 1.59 3.38 -219.10
Debt/Net Income
-2.82 -1.74 -16.21 -13.55 -4.2 -7.77 -6.04 -6.04 -6.04 21.00 -7.5200 -14.92
PEG
0 0 30.08
Бета
1.95 1.8 2.2 2.42 -2.35 0.8712 0.8712 -0.68 0.9882 -13.51
Индекс Альтмана
43.82 6.5 6.05 6.93 4.76 1.71 1.9 1.55 2.11 2.11 3.70 2.41 -15.02


Dividends

2014 2015 2017 2018 2019 2020 2021 2022 2023 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.000225 0.0027 0.011 0.0984 0.0271 0.0075 0.0075 0.000367 0.0282 -67.32
Дивиденд
0
Див доход, ао, %
0 0 0 0 0 0 0 0 1.98
Дивиденды / прибыль, %
-0.8987 -8.79 -12.21 0 0 0 -0.2823 0 201.60 -5.5452 -25.14


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Other

2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
Всего задолженность
0.0462 0.0852 0.1857 59.00
CAPEX/Выручка, %
1.66 1.43 0.9425 1.23 1.07 1.07 -8.41
Персонал, чел
4 185 6 485 5 572 4 693 2.91