Communication Services / EntertainmentSantiago
$493.00
+0.00 (+0.00%)
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 15%
FCF escenarios
weak_data · normalized FCF $-655.2M · quality 29.3/100
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
26/100
D
Piotroski
3/9
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
$22.0B
P/E
N/A
•EV/EBITDA
20.2x
↑ROE
6.0%
↑Gross Margin
23.4%
↓Debt/Equity
1.29
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+34.8%
FCF CAGR
—
FCF margin
-3.2%
FCF / Net income
-1.93x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $35.54B · net income $590.7M · FCF $-1.14B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $35.54B | $35.54B | $24.06B | $18.68B | $14.52B |
| Net Income | $590.7M | $590.7M | $1.24B | $1.54B | $-1.70B |
| EBITDA | $1.68B | $1.68B | $1.53B | $1.58B | $-1.35B |
| EPS | — | — | 0.03 | 34.00 | -30.00 |
| Gross Margin | 23.4% | 23.4% | 25.0% | 28.4% | 13.8% |
| Operating Margin | 4.6% | 4.6% | 7.5% | 9.4% | -13.2% |
| Net Margin | 1.7% | 1.7% | 5.2% | 8.2% | -11.7% |
| Balance Sheet | |||||
| Debt/Equity | 1.29 | 1.29 | 1.48 | 1.81 | 2.21 |
| Current Ratio | 1.29 | 1.29 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.14B | $-1.14B | $1.16B | $-655.2M | $-2.19B |
| Returns | |||||
| ROE | 6.0% | 6.0% | 13.4% | 19.2% | -26.2% |
| Valuation | |||||
| P/E | — | — | 19642.86 | 17.15 | — |
| EV/EBITDA | 20.15 | 20.15 | 23.63 | 25.12 | — |
| P/B | 2.24 | 2.24 | 2.65 | 3.25 | 4.02 |
| Growth & Yield | |||||
| Revenue Growth | 47.7% | 47.7% | 28.8% | 28.7% | — |
| EPS Growth | — | — | -99.9% | 213.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-5.5%
Start / end P/E
n/dx → n/dx
EPS bridge
0.03 → n/d
Residual
-5.5%
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.