Consumer Cyclical / Packaging & ContainersSantiago
$2250.00
+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 16%
FCF escenarios
weak_data · normalized FCF $14.2B · quality 37.3/100
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
12/100
F
Piotroski
1/9
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
$144.0B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-1.6%
↓Gross Margin
19.6%
↓Debt/Equity
0.85
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.3%
FCF CAGR
—
FCF margin
3.7%
FCF / Net income
-2.65x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $385.37B · net income $-5.38B · FCF $14.23B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $385.37B | $385.37B | $394.49B | $357.36B | $388.65B |
| Net Income | $-5.38B | $-5.38B | $1.43B | $-7.85B | $18.01B |
| EBITDA | $-658.4M | $-658.4M | $24.52B | $10.05B | $27.76B |
| EPS | -84.06 | -84.06 | 22.28 | -122.73 | 281.39 |
| Gross Margin | 19.6% | 19.6% | 23.8% | 19.0% | 25.5% |
| Operating Margin | -0.1% | -0.1% | 3.7% | -0.9% | 7.2% |
| Net Margin | -1.4% | -1.4% | 0.4% | -2.2% | 4.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.85 | 0.85 | 0.80 | 1.10 | 0.92 |
| Current Ratio | 1.45 | 1.45 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $14.23B | $14.23B | $66.70B | $-23.47B | $-45.30B |
| Returns | |||||
| ROE | -1.6% | -1.6% | 0.4% | -2.5% | 5.4% |
| Valuation | |||||
| P/B | 0.44 | 0.44 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | -2.3% | -2.3% | 10.4% | -8.1% | — |
| EPS Growth | -477.3% | -477.3% | 118.2% | -143.6% | — |
| Dividend Yield | 0.3% | 0.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-7.7%
Start / end P/E
n/dx → n/dx
EPS bridge
22.28 → -84.06
Residual
-8.0%
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.