Newmark Group, Inc.
NMRK
Real Estate Agents & Managers (For Others)
Mkt Cap
$1.783BPE
54.67Debt
$670.2MCash
$238.7MEV
$2.214BFCF
$19.87MP/E Ratio
54.67Debt
$670.2MCash
$238.7MEV
$2.214BFCF
$19.87MCharts data: {"Earnings":[{"time":"2016-12-30","value":167212000},{"time":"2017-12-30","value":144492000},{"time":"2018-12-30","value":101641000},{"time":"2019-12-30","value":104406000},{"time":"2020-12-30","value":70281000},{"time":"2021-12-30","value":744528000},{"time":"2022-12-30","value":83275000},{"time":"2023-12-30","value":42575000}],"Sales":[{"time":"2016-12-30","value":1349983000},{"time":"2017-12-30","value":1596450000},{"time":"2018-12-30","value":2047579000},{"time":"2019-12-30","value":2218132000},{"time":"2020-12-30","value":1904998000},{"time":"2021-12-30","value":2906443000},{"time":"2022-12-30","value":2705527000},{"time":"2023-12-30","value":2470368000}],"Net Margins":[{"time":"2016-12-30","value":0.12386230048822837},{"time":"2017-12-30","value":0.09050831532462651},{"time":"2018-12-30","value":0.049639598765175846},{"time":"2019-12-30","value":0.04706933581950939},{"time":"2020-12-30","value":0.0368929521185849},{"time":"2021-12-30","value":0.25616466588197323},{"time":"2022-12-30","value":0.03077958564080122},{"time":"2023-12-30","value":0.017234274407699583}],"Assets":[{"time":"2017-12-30","value":2273007000},{"time":"2018-12-30","value":3454157000},{"time":"2019-12-30","value":3201599000},{"time":"2020-12-30","value":3982450000},{"time":"2021-12-30","value":5216201000},{"time":"2022-12-30","value":3940759000},{"time":"2023-12-30","value":4471575000}],"Stockholders Equity":[{"time":"2016-12-30","value":983783000},{"time":"2017-12-30","value":260410000},{"time":"2018-12-30","value":1056799000},{"time":"2019-12-30","value":940625000},{"time":"2020-12-30","value":921147000},{"time":"2021-12-30","value":1664193000},{"time":"2022-12-30","value":1524865000},{"time":"2023-12-30","value":1578682000}],"ROE":[{"time":"2016-12-30","value":0.16996837717260818},{"time":"2017-12-30","value":0.5548634845052033},{"time":"2018-12-30","value":0.09617817579312622},{"time":"2019-12-30","value":0.11099641196013289},{"time":"2020-12-30","value":0.07629726851414595},{"time":"2021-12-30","value":0.4473808025871999},{"time":"2022-12-30","value":0.05461139182812905},{"time":"2023-12-30","value":0.026968699206046564}],"ROA":[{"time":"2017-12-30","value":0.08912159091459024},{"time":"2018-12-30","value":0.09628687983783019},{"time":"2019-12-30","value":0.07691031887503713},{"time":"2020-12-30","value":0.04620221220605406},{"time":"2021-12-30","value":0.24051316274046955},{"time":"2022-12-30","value":0.047089659631558284},{"time":"2023-12-30","value":0.0280024376198543}]}
Newmark Group, Inc. provides commercial real estate services in the United States and internationally. The company's investor/owner services and products include capital markets, such as investment, debt and structured finance, and loan sales; agency leasing, property management, and valuation and advisory; and commercial real estate due diligence consulting and advisory services, as well as government sponsored enterprise lending, loan servicing, mortgage broking, and equity-raising services. Its occupier services and products comprise tenant representation; real estate management technology systems; workplace and occupancy strategy; global corporate consulting; project management; account and transaction management; and lease administration and facilities management services. The company provides its services to commercial real estate tenants, investors, owners, occupiers, and developers, as well as lenders and multi-national corporations. It operated offices on various continents. The company was formerly known as Newmark Knight Frank and changed its name to Newmark Group, Inc. in October 2017. Newmark Group, Inc. was founded in 1929 and is based in New York, New York. Newmark Group, Inc. operates as a subsidiary of Cantor Fitzgerald, L.P.
![HOUS Logo](data:image/svg+xml,<svg xmlns='http://www.w3.org/2000/svg' width='18' height='18'><defs><linearGradient id="a" x1="3.349" x2="21.904" y1="3.122" y2="24.434" gradientUnits="userSpaceOnUse"><stop stop-color="%231A1E21"/><stop offset="1" stop-color="%2306060A"/></linearGradient></defs><path fill="url(%23a)" d="M0 0h18v18H0z"/><text x='50%' y='52%' dominant-baseline='middle' text-anchor='middle' font-size='5' font-family='sans-serif' fill='gray'>HOUS</text></svg>){kind=small}
DCF
Discounted Cash Flow Valuation of Newmark Group, Inc.
Value
Growth
%
%
Discount
%
%
Multiple
| g\r | +10% | +11% | +12% | +13% | +14% |
|---|---|---|---|---|---|
| 0% | 10 | 9 | 8 | 8 | 7 |
| +1% | 11 | 10 | 9 | 8 | 8 |
| +2% | 13 | 11 | 10 | 9 | 8 |
| +3% | 14 | 13 | 11 | 10 | 9 |
| +4% | 17 | 14 | 12 | 11 | 10 |
| Years | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | TV |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| FCF | $19.87M | $15.55M | $12.17M | $9.524M | $7.454M | $5.834M | $4.566M | $3.573M | $2.797M | $2.189M | $1.713M | $17.13M |
| DCF | $13.52M | $9.201M | $6.262M | $4.262M | $2.9M | $1.974M | $1.343M | $914.2K | $622.2K | $423.4K | $4.234M | |
| Value | $45.66M | |||||||||||
In the chart Earnings are multiplied by this value.
Earnings Growth -6.3%
Earnings Stability -30%
Competitiveness and MOAT
High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.
| Years | 12-2016 | 12-2017 | 12-2018 | 12-2019 | 12-2020 | 12-2021 | 12-2022 | 12-2023 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 12% | 9.1% | 5% | 4.7% | 3.7% | 26% | 3.1% | 1.7% | 1.3% |
| ROA | - | 8.9% | 9.6% | 7.7% | 4.6% | 24% | 4.7% | 2.8% | 2.6% |
| ROE | 17% | 55% | 9.6% | 11% | 7.6% | 45% | 5.5% | 2.7% | 2.1% |
What is the average Net Margin?
The average Net Margin over the past 5 years is +7.3%.
What is the trend of Net Margin?
The trend of Net Margin over the past 5 years is +0.02%.
What is the average Return on Assets (ROA)?
The average ROA over the past 5 years is +8.92%.
What is the trend of Return on Assets (ROA)?
The trend of ROA over the past 5 years is -0.68%.
What is the average Return on Equity (ROE)?
The average ROE over the past 5 years is +13.54%.
What is the trend of Return on Equity (ROE)?
The trend of ROE over the past 5 years is -0.41%.
Safety & Stabiliy
Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.
| Years | 12-2016 | 12-2017 | 12-2018 | 12-2019 | 12-2020 | 12-2021 | 12-2022 | 12-2023 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|
| Debt FCF | - | 0.80 | -1.52 | 0.62 | -0.85 | -7.97 | 0.97 | -1.70 | 33.73 | |
| Debt Equity | - | 2.58 | 0.51 | 0.63 | 0.74 | 0.33 | 0.72 | 0.35 | 0.43 | |
| MIN | ||||||||||
| Graham Stability | - | - | - | 76% | 60% | 100% | 27% | 14% | 14% | |
What is the Debt/FCF?
The Debt/FCF trailing twelve month is 33.73.
What is the trend of Debt/FCF?
The trend of Debt/FCF over the past 5 years is -0.20.
What is the Graham’s Stability?
Graham’s Stability measure stands at 0.14.
Growth
Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.
| Years | 12-2016 | 12-2018 | 12-2020 | 12-2022 | Trend |
|---|---|---|---|---|---|
| Revenue | 9% | 3.8% | 9% | -8.7% | -3.8% |
| Net Income | -18% | -16% | -15% | -49% | 26% |
| Stockholders Equity | 7% | 8.4% | 20% | 3.5% | -11% |
| FCF | - | - | - | - | - |
What is the 5 year Revenue CAGR?
The Revenue CAGR over the past 5 years is +3.83%.
What is the trend of Revenue growth?
The trend of Revenue growth rate over the past 5 years is -3.82%.
What is the 5 year Earnings CAGR?
The Earnings CAGR over the past 5 years is -15.97%.
What is the trend of Earnings growth?
The trend of Earnings growth rate over the past 5 years is +26.16%.
What is the 5 year Equity CAGR?
The Equity CAGR over the past 5 years is +8.36%.
What is the trend of Equity growth?
The trend of Equity growth rate over the past 5 years is -10.91%.
What is the 5 year FCF CAGR?
The FCF CAGR over the past 5 years is -1.88%.
What is the trend of FCF growth?
The trend of FCF growth rate over the past 5 years is -.