Communication Services / Electronic Gaming & MultimediaStockholm
$19.03
-0.32 (-1.65%)
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 $507.0M · quality 81.0/100
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
37/100
D
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$4.2B
P/E
380.6x
↑EV/EBITDA
9.2x
↑ROE
0.4%
↓Gross Margin
100.5%
↑Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2024–2026 · 2 años de histórico normalizado
Revenue CAGR
-5.9%
FCF CAGR
-25.3%
FCF margin
29.4%
FCF / Net income
21.77x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $961.0M · net income $13.0M · FCF $283.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $961.0M | $961.0M | $1.09B | $1.08B |
| Net Income | $13.0M | $13.0M | $192.0M | $319.0M |
| EBITDA | $474.0M | $474.0M | $744.0M | $731.0M |
| EPS | — | — | 0.86 | 1.43 |
| Gross Margin | 100.5% | 100.5% | 102.7% | 104.2% |
| Operating Margin | 5.4% | 5.4% | 28.7% | 36.3% |
| Net Margin | 1.4% | 1.4% | 17.6% | 29.4% |
| Balance Sheet | ||||
| Debt/Equity | 0.01 | 0.01 | 0.02 | 0.02 |
| Current Ratio | 4.62 | 4.62 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $283.0M | $283.0M | $615.0M | $507.0M |
| Returns | ||||
| ROE | 0.4% | 0.4% | 13.3% | 19.3% |
| Valuation | ||||
| P/E | 380.60 | 380.60 | — | — |
| EV/EBITDA | 9.18 | 9.18 | — | — |
| P/B | 1.36 | 1.36 | — | — |
| Growth & Yield | ||||
| Revenue Growth | -11.8% | -11.8% | 0.4% | — |
| EPS Growth | — | — | -39.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-15.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.86 → n/d
Residual
-15.4%
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.