Industrials / Airports & Air ServicesMCE
$24.14
-0.76 (-3.05%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.7B · quality 69.0/100
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
50/100
C
Piotroski
8/9
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
$36.2B
P/E
16.8x
↓EV/EBITDA
10.6x
↑ROE
23.2%
↑Gross Margin
70.4%
↑Debt/Equity
0.79
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+14.5%
FCF CAGR
+15.0%
FCF margin
27.5%
FCF / Net income
0.81x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.29B · net income $2.14B · FCF $1.73B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.29B | $6.29B | $5.78B | $5.05B | $4.19B |
| Net Income | $2.14B | $2.14B | $1.93B | $1.63B | $901.5M |
| EBITDA | $3.91B | $3.91B | $3.69B | $3.23B | $2.06B |
| EPS | 1.42 | 1.42 | 1.29 | 1.09 | 0.60 |
| Gross Margin | 70.4% | 70.4% | 68.2% | 65.9% | 61.1% |
| Operating Margin | 47.1% | 47.1% | 45.4% | 41.7% | 32.3% |
| Net Margin | 33.9% | 33.9% | 33.4% | 32.3% | 21.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.79 | 0.79 | 0.82 | 1.08 | 1.13 |
| Current Ratio | 2.07 | 2.07 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.73B | $1.73B | $1.92B | $836.9M | $1.14B |
| Returns | |||||
| ROE | 23.2% | 23.2% | 22.6% | 20.6% | 13.4% |
| Valuation | |||||
| P/E | 16.76 | 16.76 | 15.69 | 14.83 | 21.26 |
| EV/EBITDA | 10.60 | 10.60 | 9.64 | 9.43 | 12.26 |
| P/B | 3.93 | 3.93 | 3.54 | 3.05 | 2.85 |
| Growth & Yield | |||||
| Revenue Growth | 8.8% | 8.8% | 14.6% | 20.5% | — |
| EPS Growth | 10.2% | 10.2% | 18.6% | 80.9% | — |
| Dividend Yield | 4.5% | 4.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
14.7%
EPS terminal req.
$2.14
Spread vs growth
-4.5%
5Y implied EPS CAGR
12.8%
EPS terminal req.
$2.59
Spread vs growth
-2.6%
10Y implied EPS CAGR
11.4%
EPS terminal req.
$4.17
Spread vs growth
-1.2%
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
+5.1%
Start / end P/E
18.6x → 17.0x
EPS bridge
1.29 → 1.42
Residual
-0.9%
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.