Real Estate / REIT - DiversifiedKSE
$1858.00
-111.00 (-5.64%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
FCF escenarios
weak_data · normalized FCF n/d · quality 7.0/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
19/100
F
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
8/100
SEC 0%
Sin guardar todavía.
Market Cap
$46.4B
P/E
N/A
•EV/EBITDA
33.9x
↑ROE
1.8%
↓Gross Margin
100.0%
↑Debt/Equity
1.55
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2024–2025 · 1 años de histórico normalizado
Revenue CAGR
+6.6%
FCF CAGR
+2.6%
FCF margin
47.9%
FCF / Net income
1.93x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.99B · net income $1.74B · FCF $3.35B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 |
|---|---|---|---|
| Income Statement | |||
| Revenue | $6.99B | $6.99B | $6.55B |
| Net Income | $1.74B | $1.74B | $1.83B |
| EBITDA | $6.51B | $6.51B | $6.08B |
| EPS | — | — | 77.00 |
| Gross Margin | 100.0% | 100.0% | 100.0% |
| Operating Margin | 67.8% | 67.8% | 65.5% |
| Net Margin | 24.9% | 24.9% | 28.0% |
| Balance Sheet | |||
| Debt/Equity | 1.55 | 1.55 | 1.46 |
| Cash Flow | |||
| Free Cash Flow | $3.35B | $3.35B | $3.27B |
| Returns | |||
| ROE | 1.8% | 1.8% | 1.8% |
| Valuation | |||
| P/E | — | — | 40.78 |
| EV/EBITDA | 33.94 | 33.94 | 36.57 |
| P/B | 0.68 | 0.68 | 0.73 |
| Growth & Yield | |||
| Revenue Growth | 1.5% | 1.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
-33.3%
Start / end P/E
n/dx → n/dx
EPS bridge
77.00 → n/d
Residual
-33.3%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.