Communication Services / Telecom ServicesNasdaqGS
$143.26
+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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $3.3B · quality 43.0/100
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
19/100
F
Piotroski
5/9
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
$20.2B
P/E
N/A
•EV/EBITDA
N/A
•ROE
31.1%
↑Gross Margin
N/A
•Debt/Equity
5.86
↑Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
+14.6%
FCF CAGR
+12.9%
FCF margin
8.1%
FCF / Net income
0.89x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $54.77B · net income $4.99B · FCF $4.42B
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | $54.77B | $54.77B | $55.09B | $54.61B | $54.02B | $51.68B | $48.10B | $45.76B | $43.63B | $41.58B | $29.00B | $9.75B | $9.11B | $8.15B | $7.50B | $7.20B | $7.06B |
| Net Income | $4.99B | $4.99B | $5.08B | $4.56B | $5.05B | $4.65B | $3.22B | $1.67B | $1.23B | $9.89B | $3.52B | $-271.0M | $-183.0M | $-169.0M | $-304.0M | $-369.0M | $-237.0M |
| EBITDA | $21.62B | $21.62B | $21.79B | $21.25B | $20.86B | $19.87B | $18.11B | $16.44B | $15.54B | $14.69B | $10.26B | $3.24B | $3.07B | $2.76B | $2.63B | $2.63B | $2.55B |
| EPS | 36.21 | 36.21 | 34.97 | 29.99 | 30.74 | 24.47 | 15.40 | 7.45 | 5.22 | 34.09 | 15.94 | -2.68 | -1.88 | — | — | — | — |
| Operating Margin | 23.6% | 23.6% | 23.8% | 23.0% | 22.1% | 20.4% | 17.5% | 14.2% | 12.0% | 9.9% | 11.6% | 11.4% | 10.7% | 11.1% | 12.2% | 14.5% | 14.5% |
| Net Margin | 9.1% | 9.1% | 9.2% | 8.3% | 9.4% | 9.0% | 6.7% | 3.6% | 2.8% | 23.8% | 12.1% | -2.8% | -2.0% | -2.1% | -4.1% | -5.1% | -3.4% |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | 5.86 | 5.86 | 5.91 | 8.64 | 10.54 | 6.30 | 3.43 | 2.40 | 1.92 | — | 1.49 | -776.59 | 143.06 | 93.91 | 85.96 | 31.43 | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $4.42B | $4.42B | $3.16B | $3.32B | $5.55B | $8.60B | $7.15B | $4.55B | $2.64B | $3.27B | $2.72B | $519.0M | $138.0M | $333.0M | $131.0M | $426.0M | $719.0M |
| Returns | |||||||||||||||||
| ROE | 31.1% | 31.1% | 32.6% | 41.1% | 55.4% | 33.1% | 13.5% | 5.3% | 3.4% | — | 8.8% | 589.1% | -125.3% | -111.9% | -204.0% | -90.2% | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | -0.6% | -0.6% | 0.9% | 1.1% | 4.5% | 7.5% | 5.1% | 4.9% | 4.9% | 43.4% | 197.3% | 7.1% | 11.7% | 8.7% | 4.2% | 2.1% | — |
| EPS Growth | 3.5% | 3.5% | 16.6% | -2.4% | 25.6% | 58.9% | 106.7% | 42.7% | -84.7% | 113.9% | 694.8% | -42.6% | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-29.5%
EPS terminal req.
$12.71
Spread vs growth
33.0%
5Y implied EPS CAGR
-15.7%
EPS terminal req.
$15.38
Spread vs growth
19.3%
10Y implied EPS CAGR
-3.7%
EPS terminal req.
$24.77
Spread vs growth
7.3%
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.
Unavailable: positive start/end prices are required.