Communication Services / EntertainmentMCE
$5.07
-0.07 (-1.36%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $137.3M · quality 77.0/100
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
37/100
D
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.1B
P/E
18.1x
↑EV/EBITDA
10.0x
↑ROE
8.5%
↑Gross Margin
52.6%
↑Debt/Equity
0.27
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+1.0%
FCF CAGR
-14.6%
FCF margin
7.3%
FCF / Net income
1.06x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $893.7M · net income $62.1M · FCF $65.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $893.7M | $893.7M | $919.0M | $886.1M | $867.3M |
| Net Income | $62.1M | $62.1M | $120.3M | $171.2M | $112.9M |
| EBITDA | $108.8M | $108.8M | $188.3M | $175.9M | $178.0M |
| EPS | — | — | 0.53 | 0.76 | 0.50 |
| Gross Margin | 52.6% | 52.6% | 54.3% | 52.1% | 52.4% |
| Operating Margin | 7.8% | 7.8% | 17.4% | 17.6% | 17.9% |
| Net Margin | 6.9% | 6.9% | 13.1% | 19.3% | 13.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.27 | 0.27 | 0.23 | 0.27 | 0.43 |
| Current Ratio | 1.98 | 1.98 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $65.6M | $65.6M | $176.2M | $137.3M | $105.4M |
| Returns | |||||
| ROE | 8.5% | 8.5% | 14.5% | 22.5% | 16.5% |
| Valuation | |||||
| P/E | 18.11 | 18.11 | 8.45 | 4.94 | 6.90 |
| EV/EBITDA | 9.96 | 9.96 | 4.79 | 4.84 | 5.07 |
| P/B | 1.56 | 1.56 | 1.22 | 1.11 | 1.14 |
| Growth & Yield | |||||
| Revenue Growth | -2.7% | -2.7% | 3.7% | 2.2% | — |
| EPS Growth | — | — | -30.1% | 51.6% | — |
| Dividend Yield | 3.5% | 3.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-12.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.53 → n/d
Residual
-15.9%
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.