Technology / Information Technology ServicesMCE
$3.18
+0.02 (+0.63%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $25.2M · quality 53.3/100
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
37/100
D
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
$477M
P/E
28.9x
↑EV/EBITDA
4.8x
↓ROE
4.0%
↓Gross Margin
28.9%
↓Debt/Equity
1.55
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.2%
FCF CAGR
-4.5%
FCF margin
4.7%
FCF / Net income
4.85x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.05B · net income $10.2M · FCF $49.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.05B | $1.05B | $1.15B | $1.20B | $1.23B |
| Net Income | $10.2M | $10.2M | $31.2M | $44.3M | $31.0M |
| EBITDA | $139.7M | $139.7M | $168.7M | $161.4M | $114.3M |
| EPS | 0.07 | 0.07 | 0.21 | 0.30 | 0.20 |
| Gross Margin | 28.9% | 28.9% | 27.4% | 28.2% | 25.3% |
| Operating Margin | 6.5% | 6.5% | 7.7% | 7.0% | 6.5% |
| Net Margin | 1.0% | 1.0% | 2.7% | 3.7% | 2.5% |
| Balance Sheet | |||||
| Debt/Equity | 1.55 | 1.55 | 1.53 | 1.20 | 1.36 |
| Cash Flow | |||||
| Free Cash Flow | $49.5M | $49.5M | $7.8M | $25.2M | $56.9M |
| Returns | |||||
| ROE | 4.0% | 4.0% | 10.6% | 14.7% | 10.6% |
| Valuation | |||||
| P/E | 28.91 | 28.91 | 13.49 | 11.19 | 18.24 |
| EV/EBITDA | 4.85 | 4.85 | 3.79 | 3.93 | 6.83 |
| P/B | 1.84 | 1.84 | 1.42 | 1.64 | 1.93 |
| Growth & Yield | |||||
| Revenue Growth | -9.4% | -9.4% | -4.2% | -1.9% | — |
| EPS Growth | -67.5% | -67.5% | -29.0% | 47.9% | — |
| Dividend Yield | 1.7% | 1.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
60.6%
EPS terminal req.
$0.28
Spread vs growth
-128.2%
5Y implied EPS CAGR
38.0%
EPS terminal req.
$0.34
Spread vs growth
-105.6%
10Y implied EPS CAGR
23.2%
EPS terminal req.
$0.55
Spread vs growth
-90.8%
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
+4.7%
Start / end P/E
14.9x → 47.2x
EPS bridge
0.21 → 0.07
Residual
-146.9%
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.