Real Estate / Real Estate ServicesNYSE
$1.79
-0.01 (-0.56%)
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 0.0/100
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
28/100
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
$163M
P/E
35.8x
↑EV/EBITDA
4.4x
↓ROE
8.3%
↑Gross Margin
25.3%
↓Debt/Equity
0.56
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2019–2025 · 6 años de histórico normalizado
Revenue CAGR
+4.7%
FCF CAGR
—
FCF margin
-1.7%
FCF / Net income
-1.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.03B · net income $15.2M · FCF $-17.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||
| Revenue | $1.03B | $1.03B | $995.6M | $955.6M | $1.15B | $1.35B | $774.0M | $784.1M |
| Net Income | $15.2M | $15.2M | $-76.3M | $-42.6M | $-5.6M | $98.8M | $-46.4M | $8.5M |
| EBITDA | $31.3M | $31.3M | $-65.2M | $-50.2M | $8.3M | $110.7M | $-40.7M | $5.2M |
| EPS | 0.17 | 0.17 | -0.91 | -0.52 | -0.08 | 1.21 | -0.57 | 0.10 |
| Gross Margin | 25.3% | 25.3% | 25.3% | 26.1% | 27.4% | — | — | — |
| Operating Margin | -3.1% | -3.1% | -5.0% | -6.5% | -0.4% | 7.5% | -6.4% | -0.4% |
| Net Margin | 1.5% | 1.5% | -7.7% | -4.5% | -0.5% | 7.3% | -6.0% | 1.1% |
| Balance Sheet | ||||||||
| Debt/Equity | 0.56 | 0.56 | 0.96 | 0.57 | 0.53 | 0.00 | 0.08 | — |
| Current Ratio | 1.48 | 1.48 | — | — | — | — | — | — |
| Cash Flow | ||||||||
| Free Cash Flow | $-17.2M | $-17.2M | $-31.5M | $-36.6M | $-23.3M | $123.7M | $25.7M | $-502000.00 |
| Returns | ||||||||
| ROE | 8.3% | 8.3% | -47.1% | -18.2% | -2.1% | 35.3% | -28.3% | — |
| Valuation | ||||||||
| P/E | 35.80 | 35.80 | — | — | — | — | — | — |
| EV/EBITDA | 4.44 | 4.44 | — | — | 33.85 | — | — | — |
| P/B | 0.82 | 0.82 | 0.88 | 1.01 | 1.12 | — | — | — |
| Growth & Yield | ||||||||
| Revenue Growth | 3.8% | 3.8% | 4.2% | -17.1% | — | 74.8% | -1.3% | — |
| EPS Growth | 118.7% | 118.7% | -75.0% | -582.5% | — | 311.8% | -645.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-2.2%
EPS terminal req.
$0.16
Spread vs growth
120.9%
5Y implied EPS CAGR
2.5%
EPS terminal req.
$0.19
Spread vs growth
116.2%
10Y implied EPS CAGR
6.2%
EPS terminal req.
$0.31
Spread vs growth
112.5%
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
-34.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.91 → 0.17
Residual
-34.2%
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.