Real Estate / REIT - OfficeNYSE
$23.54
-0.44 (-1.83%)
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 6.0/100
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
35/100
D
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
$1.1B
P/E
107.0x
↑EV/EBITDA
13.4x
↑ROE
1.0%
↓Gross Margin
66.9%
↑Debt/Equity
1.26
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2013–2025 · 12 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
77.1%
FCF / Net income
19.93x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $336.1M · net income $13.0M · FCF $259.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||
| Revenue | $336.1M | $336.1M | $302.1M | $287.2M | $293.6M | $274.9M | $245.1M | $221.7M | $160.6M | $130.7M | $104.6M | — | — | — |
| Net Income | $13.0M | $13.0M | $19.6M | $18.8M | $31.5M | $30.1M | $12.0M | $7.2M | $5.7M | $4.4M | $4.0M | $-1.3M | $2.4M | $-4.3M |
| EBITDA | $201.9M | $201.9M | $179.3M | $161.5M | $181.2M | — | — | — | — | $77.6M | $59.6M | $37.6M | — | — |
| EPS | 0.27 | 0.27 | 0.45 | 0.47 | 0.85 | 0.87 | 0.37 | 0.25 | 0.20 | 0.25 | 0.30 | -0.15 | — | — |
| Gross Margin | 66.9% | 66.9% | 66.5% | 64.3% | 66.7% | — | — | — | — | — | — | — | — | — |
| Operating Margin | 25.3% | 25.3% | 26.0% | 23.1% | 24.8% | — | — | — | — | 17.4% | 13.1% | — | — | — |
| Net Margin | 3.9% | 3.9% | 6.5% | 6.5% | 10.7% | 10.9% | 4.9% | 3.3% | 3.6% | 3.4% | 3.8% | — | — | — |
| Balance Sheet | ||||||||||||||
| Debt/Equity | 1.26 | 1.26 | 1.21 | 0.98 | 1.01 | 0.94 | 0.85 | 0.85 | 0.86 | 0.86 | 0.52 | 0.63 | — | — |
| Current Ratio | 1.18 | 1.18 | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||
| Free Cash Flow | $259.2M | $259.2M | $162.6M | $114.5M | $125.9M | — | — | — | — | — | — | — | — | — |
| Returns | ||||||||||||||
| ROE | 1.0% | 1.0% | 1.5% | 1.4% | 2.5% | 2.3% | 1.0% | 0.7% | 0.6% | 0.7% | 0.7% | -0.3% | 239600.0% | — |
| Valuation | ||||||||||||||
| P/E | 107.00 | 107.00 | 64.00 | 70.58 | 43.82 | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 13.39 | 13.39 | 15.47 | 15.81 | 14.34 | — | — | — | — | — | — | — | — | — |
| P/B | 0.80 | 0.80 | 0.90 | 0.96 | 1.09 | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||
| Revenue Growth | 11.3% | 11.3% | 5.2% | -2.2% | — | 12.2% | 10.5% | 38.1% | 22.9% | 24.9% | — | — | — | — |
| EPS Growth | -40.0% | -40.0% | -5.3% | -44.1% | — | 133.3% | 50.0% | 25.0% | -20.0% | -16.7% | 300.0% | — | — | — |
| Dividend Yield | 7.6% | 7.6% | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
97.8%
EPS terminal req.
$2.09
Spread vs growth
-137.8%
5Y implied EPS CAGR
56.4%
EPS terminal req.
$2.53
Spread vs growth
-96.4%
10Y implied EPS CAGR
31.2%
EPS terminal req.
$4.07
Spread vs growth
-71.2%
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
+16.0%
Start / end P/E
48.3x → 87.2x
EPS bridge
0.45 → 0.27
Residual
-32.2%
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.