Consumer Cyclical / Resorts & CasinosNYSE
$14.08
-0.10 (-0.71%)
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 20%
FCF escenarios
weak_data · normalized FCF $-223.4M · quality 33.3/100
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
22/100
D
Piotroski
1/9
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
$689M
P/E
N/A
•EV/EBITDA
N/A
•ROE
N/A
•Gross Margin
N/A
•Debt/Equity
6.47
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2017–2025 · 8 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income — · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||
| Revenue | — | — | $2.45B | $2.45B | $2.26B | $1.32B | $372.8M | $523.6M | $437.5M | $421.1M |
| Net Income | — | — | $-567.8M | $-187.5M | $-425.5M | $-114.7M | $-5.5M | $55.1M | $71.4M | $62.2M |
| EBITDA | — | — | $116.7M | $448.3M | $54.9M | $143.6M | $19.5M | $147.0M | $143.0M | $145.9M |
| EPS | — | — | -11.71 | -3.24 | -7.32 | -1.45 | -0.18 | 1.46 | 1.87 | 1.56 |
| Gross Margin | — | — | 54.2% | 54.9% | 55.3% | 59.5% | — | — | — | — |
| Operating Margin | — | — | -1.2% | 4.3% | 7.5% | 11.0% | -4.9% | 21.9% | 27.6% | 29.4% |
| Net Margin | — | — | -23.2% | -7.7% | -18.9% | -8.7% | -1.5% | 10.5% | 16.3% | 14.8% |
| Balance Sheet | ||||||||||
| Debt/Equity | 6.47 | 6.47 | 159.83 | 7.97 | 5.62 | — | 3.35 | 3.22 | 1.31 | — |
| Current Ratio | 1.11 | 1.11 | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||
| Free Cash Flow | — | — | $-133.2M | $-313.6M | $-34.2M | $-80.0M | $4.2M | $65.9M | $-19.6M | $60.0M |
| Returns | ||||||||||
| ROE | — | — | -1837.3% | -29.5% | -52.8% | — | -1.7% | 26.1% | 23.9% | 35.2% |
| Valuation | ||||||||||
| EV/EBITDA | — | — | 47.33 | — | — | — | — | — | — | — |
| P/B | 0.69 | 0.69 | 24.40 | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||
| Revenue Growth | — | — | 0.1% | 8.6% | 70.6% | — | -28.8% | 19.7% | 3.9% | — |
| EPS Growth | — | — | -261.4% | 55.7% | -404.8% | — | -112.3% | -21.9% | 19.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+40.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-11.71 → n/d
Residual
+40.4%
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.