Real Estate / REIT - RetailMilan
$0.88
+0.02 (+1.87%)
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 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
23/100
D
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$11M
P/E
17.5x
↑EV/EBITDA
N/A
•ROE
-20.2%
↓Gross Margin
-358.6%
↓Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2023 · 2 años de histórico normalizado
Revenue CAGR
-27.7%
FCF CAGR
—
FCF margin
-2220.0%
FCF / Net income
0.98x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $70000.0 · net income $-1.6M · FCF $-1.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2023 | 2022 | 2021 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $70000.00 | $70000.00 | $1.1M | $134000.00 |
| Net Income | $-1.6M | $-1.6M | $-1.2M | $-2.6M |
| EBITDA | $-1.5M | $-1.5M | $-1.0M | $-2.4M |
| EPS | -0.03 | -0.03 | -0.02 | -0.04 |
| Gross Margin | -358.6% | -358.6% | 63.3% | -226.9% |
| Operating Margin | -2227.1% | -2227.1% | -68.6% | -1425.4% |
| Net Margin | -2257.1% | -2257.1% | -110.0% | -1917.2% |
| Balance Sheet | ||||
| Debt/Equity | 0.02 | 0.02 | 0.02 | 0.01 |
| Current Ratio | 2.51 | 2.51 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-1.6M | $-1.6M | $-987000.00 | $-780000.00 |
| Returns | ||||
| ROE | -20.2% | -20.2% | -12.4% | -24.3% |
| Valuation | ||||
| P/E | 17.52 | 17.52 | — | — |
| P/B | 6.52 | 6.52 | 10.39 | 10.24 |
| Growth & Yield | ||||
| Revenue Growth | -93.4% | -93.4% | 692.5% | — |
| EPS Growth | -23.4% | -23.4% | 50.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-11.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → -0.03
Residual
-11.0%
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.