Real Estate / REIT - OfficeNYSE
$48.63
-1.05 (-2.11%)
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 7.0/100
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
22/100
D
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$8.5B
P/E
N/A
•EV/EBITDA
56.9x
↑ROE
-9.2%
↓Gross Margin
68.7%
↑Debt/Equity
0.82
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2008–2025 · 17 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
48.0%
FCF / Net income
-0.99x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.95B · net income $-1.43B · FCF $1.41B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | $2.95B | $2.95B | $3.05B | $2.84B | $2.58B | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Net Income | $-1.43B | $-1.43B | $322.9M | $103.6M | $521.7M | $571.2M | $771.0M | $363.2M | $379.3M | $169.1M | $-65.9M | $144.2M | $101.6M | $136.2M | $93.3M | $113.3M | $122.8M | $128.0M | $120.1M |
| EBITDA | $360.4M | $360.4M | $1.90B | $1.45B | $1.77B | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | -8.44 | -8.44 | 1.80 | 0.54 | 3.18 | 3.82 | 6.01 | 3.12 | 3.52 | 1.58 | -1.99 | 1.63 | — | — | 1.09 | 1.73 | 2.19 | 2.72 | 2.86 |
| Gross Margin | 68.7% | 68.7% | 70.2% | 69.8% | 69.6% | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 18.8% | 18.8% | 25.2% | 24.3% | 23.8% | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Net Margin | -48.5% | -48.5% | 10.6% | 3.6% | 20.3% | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Balance Sheet | |||||||||||||||||||
| Debt/Equity | 0.82 | 0.82 | 0.71 | 0.63 | 0.56 | 0.54 | 0.65 | 0.76 | 0.75 | 0.80 | 0.85 | 1.00 | 0.96 | 0.78 | 0.92 | 0.82 | — | — | — |
| Current Ratio | 0.80 | 0.80 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||||
| Free Cash Flow | $1.41B | $1.41B | $1.50B | $1.63B | $1.29B | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Returns | |||||||||||||||||||
| ROE | -9.2% | -9.2% | 1.8% | 0.6% | 2.7% | 3.5% | 6.6% | 4.1% | 5.2% | 2.8% | -1.3% | 3.6% | 2.7% | 3.5% | 2.7% | 3.4% | 4.2% | 5.5% | — |
| Valuation | |||||||||||||||||||
| P/E | — | — | 55.09 | 234.28 | 46.42 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 56.86 | 56.86 | 15.41 | 22.57 | 19.02 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.54 | 0.54 | 0.95 | 1.17 | 1.26 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||||
| Revenue Growth | -3.4% | -3.4% | 7.3% | 10.3% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS Growth | -568.9% | -568.9% | 233.3% | -83.0% | — | -36.4% | 92.6% | -11.4% | 122.8% | 179.4% | -222.1% | — | — | — | -37.0% | -21.0% | -19.5% | -4.9% | — |
| Dividend Yield | 8.4% | 8.4% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-22.3%
Start / end P/E
n/dx → n/dx
EPS bridge
1.80 → -8.44
Residual
-30.7%
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.