Financial Services / Insurance - LifeASX
$0.64
+0.00 (+0.00%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 12.0/100
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
46/100
C
Piotroski
4/9
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
$399M
P/E
63.5x
↑EV/EBITDA
N/A
•ROE
2.3%
↓Gross Margin
N/A
•Debt/Equity
0.56
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+56.7%
FCF CAGR
—
FCF margin
-342.3%
FCF / Net income
-167.36x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $399.5M · net income $8.2M · FCF $-1.37B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $399.5M | $399.5M | $378.3M | $221.7M | $103.8M |
| Net Income | $8.2M | $8.2M | $-12.4M | $17.1M | $21.2M |
| EPS | 0.01 | 0.01 | -0.02 | 0.03 | 0.03 |
| Net Margin | 2.0% | 2.0% | -3.3% | 7.7% | 20.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.56 | 0.56 | 0.31 | 0.20 | 0.21 |
| Current Ratio | 11.17 | 11.17 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.37B | $-1.37B | $-9.0M | $29.5M | $317.2M |
| Returns | |||||
| ROE | 2.3% | 2.3% | -3.5% | 3.5% | 4.4% |
| Valuation | |||||
| P/E | 63.50 | 63.50 | — | 17.23 | 20.03 |
| P/B | 1.18 | 1.18 | 1.09 | 0.61 | 0.88 |
| Growth & Yield | |||||
| Revenue Growth | 5.6% | 5.6% | 70.6% | 113.7% | — |
| EPS Growth | 164.9% | 164.9% | -172.7% | -19.6% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
64.8%
EPS terminal req.
$0.06
Spread vs growth
100.2%
5Y implied EPS CAGR
40.2%
EPS terminal req.
$0.07
Spread vs growth
124.8%
10Y implied EPS CAGR
24.2%
EPS terminal req.
$0.11
Spread vs growth
140.8%
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
+32.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → 0.01
Residual
+32.3%
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.