Real Estate / Real Estate - DevelopmentTallinn
$1.32
-0.01 (-0.75%)
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 5.0/100
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
14/100
F
Piotroski
2/9
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
$23M
P/E
N/A
•EV/EBITDA
202.3x
↑ROE
-1.3%
↓Gross Margin
25.5%
↓Debt/Equity
1.11
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-17.1%
FCF CAGR
—
FCF margin
-560.3%
FCF / Net income
89.89x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.7M · net income $-479000.0 · FCF $-43.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.7M | $7.7M | $7.5M | $18.3M | $13.5M |
| Net Income | $-479000.00 | $-479000.00 | $-624000.00 | $3.5M | $695000.00 |
| EBITDA | $300000.00 | $300000.00 | $164000.00 | $4.0M | $1.1M |
| EPS | — | — | -0.06 | 0.34 | 0.07 |
| Gross Margin | 25.5% | 25.5% | 23.7% | 30.5% | 19.1% |
| Operating Margin | 5.0% | 5.0% | 1.2% | 20.9% | 9.0% |
| Net Margin | -6.2% | -6.2% | -8.3% | 19.4% | 5.2% |
| Balance Sheet | |||||
| Debt/Equity | 1.11 | 1.11 | 0.77 | 0.48 | 1.00 |
| Current Ratio | 5.83 | 5.83 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-43.1M | $-43.1M | $-6.6M | $-11.7M | $-7.8M |
| Returns | |||||
| ROE | -1.3% | -1.3% | -3.2% | 16.9% | 3.9% |
| Valuation | |||||
| P/E | — | — | — | 5.04 | 25.71 |
| EV/EBITDA | 202.31 | 202.31 | 172.55 | 6.57 | 29.37 |
| P/B | 0.63 | 0.63 | 0.75 | 0.85 | 1.04 |
| Growth & Yield | |||||
| Revenue Growth | 2.8% | 2.8% | -59.2% | 35.9% | — |
| EPS Growth | — | — | -117.6% | 385.7% | — |
| Dividend Yield | 1.5% | 1.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-25.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.06 → n/d
Residual
-27.2%
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.