Real Estate / Real Estate ServicesFrankfurt
$63.50
-1.50 (-2.31%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
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
18/100
F
Piotroski
3/9
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
$635M
P/E
N/A
•EV/EBITDA
144.6x
↑ROE
-6.3%
↓Gross Margin
26.3%
↓Debt/Equity
2.42
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2022 · 1 años de histórico normalizado
Revenue CAGR
-14.3%
FCF CAGR
-34.1%
FCF margin
37.8%
FCF / Net income
-4.24x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $165.2M · net income $-14.7M · FCF $62.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2022 | 2021 |
|---|---|---|---|
| Income Statement | |||
| Revenue | $165.2M | $165.2M | $192.7M |
| Net Income | $-14.7M | $-14.7M | $11.8M |
| EBITDA | $17.5M | $17.5M | $47.4M |
| EPS | -0.45 | -0.45 | 0.37 |
| Gross Margin | 26.3% | 26.3% | 29.4% |
| Operating Margin | 7.1% | 7.1% | 14.5% |
| Net Margin | -8.9% | -8.9% | 6.1% |
| Balance Sheet | |||
| Debt/Equity | 2.42 | 2.42 | 2.45 |
| Current Ratio | 1.52 | 1.52 | — |
| Cash Flow | |||
| Free Cash Flow | $62.5M | $62.5M | $94.8M |
| Returns | |||
| ROE | -6.3% | -6.3% | 4.8% |
| Valuation | |||
| P/E | — | — | 17.57 |
| EV/EBITDA | 144.59 | 144.59 | 14.68 |
| P/B | 8.80 | 8.80 | 0.85 |
| Growth & Yield | |||
| Revenue Growth | -14.3% | -14.3% | — |
| EPS Growth | -221.6% | -221.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+34224.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.37 → -0.45
Residual
+34224.3%
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.