Technology / Software - ApplicationBSEIN
$107.55
+1.65 (+1.56%)
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 34% · confianza 17%
FCF escenarios
weak_data · normalized FCF $2.5M · quality 41.0/100
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
30/100
D
Piotroski
4/9
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
$3.0B
P/E
8.2x
↓EV/EBITDA
7.9x
↓ROE
30.1%
↑Gross Margin
33.9%
↑Debt/Equity
0.90
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-111.0%
FCF / Net income
-4.53x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.50B · net income $367.7M · FCF $-1.67B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.50B | $1.50B | $261.0M | $24.3M | — |
| Net Income | $367.7M | $367.7M | $28.3M | $1.7M | $-5.2M |
| EBITDA | $508.0M | $508.0M | $37.3M | $2.6M | $-5.1M |
| EPS | — | — | 3.43 | 1.53 | -4.61 |
| Gross Margin | 33.9% | 33.9% | 17.4% | 73.0% | — |
| Operating Margin | 31.9% | 31.9% | 11.4% | 22.2% | — |
| Net Margin | 24.5% | 24.5% | 10.8% | 7.1% | — |
| Balance Sheet | |||||
| Debt/Equity | 0.90 | 0.90 | — | 2.25 | 3.05 |
| Cash Flow | |||||
| Free Cash Flow | $-1.67B | $-1.67B | $7.7M | $2.5M | $-5.8M |
| Returns | |||||
| ROE | 30.1% | 30.1% | 9.0% | 68.3% | -649.9% |
| Valuation | |||||
| P/E | 8.24 | 8.24 | 67.06 | 14.56 | — |
| EV/EBITDA | 7.86 | 7.86 | 103.63 | 8.67 | — |
| P/B | 2.44 | 2.44 | 12.35 | 9.96 | 6.56 |
| Growth & Yield | |||||
| Revenue Growth | 475.2% | 475.2% | 973.9% | — | — |
| EPS Growth | — | — | 124.2% | 133.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-69.2%
Start / end P/E
n/dx → n/dx
EPS bridge
3.43 → n/d
Residual
-69.2%
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.