Real Estate / REIT - OfficeLSE
$46.95
-0.20 (-0.41%)
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 0.0/100
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
3/100
F
Piotroski
5/9
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
$187M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-6.8%
↓Gross Margin
60.1%
↑Debt/Equity
1.22
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+0.0%
FCF CAGR
—
FCF margin
-2.1%
FCF / Net income
0.06x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $139.7M · net income $-50.3M · FCF $-3.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $139.7M | $139.7M | $151.9M | $148.7M | $139.7M |
| Net Income | $-50.3M | $-50.3M | $-93.6M | $-249.8M | $-81.9M |
| EBITDA | $-24.8M | $-24.8M | $-55.8M | $-227.1M | $-56.4M |
| EPS | — | — | -0.24 | -0.63 | -0.20 |
| Gross Margin | 60.1% | 60.1% | 63.1% | 65.5% | 65.6% |
| Operating Margin | 48.4% | 48.4% | 51.5% | 53.3% | 54.3% |
| Net Margin | -36.0% | -36.0% | -61.6% | -168.0% | -58.6% |
| Balance Sheet | |||||
| Debt/Equity | 1.22 | 1.22 | 1.28 | 1.16 | 0.91 |
| Current Ratio | 0.61 | 0.61 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.0M | $-3.0M | $6.8M | $-1.6M | $-15.4M |
| Returns | |||||
| ROE | -6.8% | -6.8% | -11.9% | -26.9% | -6.7% |
| Valuation | |||||
| P/B | 25.19 | 25.19 | 40.74 | 42.93 | 51.88 |
| Growth & Yield | |||||
| Revenue Growth | -8.0% | -8.0% | 2.2% | 6.4% | — |
| EPS Growth | — | — | 62.5% | -211.4% | — |
| Dividend Yield | 8.2% | 8.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-14.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.24 → n/d
Residual
-22.6%
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.