Communication Services / Telecom ServicesSantiago
$3590.80
-9.20 (-0.26%)
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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $339.6B · quality 58.7/100
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
59/100
C
Piotroski
5/9
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
$1.08T
P/E
5.5x
↓EV/EBITDA
4.2x
↓ROE
9.8%
↑Gross Margin
N/A
•Debt/Equity
1.17
↑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
—
FCF margin
12.6%
FCF / Net income
1.95x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.95T · net income $191.40B · FCF $373.17B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2954.93B | $2954.93B | $2703.24B | $2473.69B | $2540.68B |
| Net Income | $191.40B | $191.40B | $67.67B | $88.88B | $456.79B |
| EBITDA | $746.43B | $746.43B | $775.35B | $722.38B | $1157.70B |
| EPS | 633.73 | 633.73 | 224.07 | 294.30 | 1512.46 |
| Operating Margin | 6.3% | 6.3% | 6.8% | 6.4% | 6.6% |
| Net Margin | 6.5% | 6.5% | 2.5% | 3.6% | 18.0% |
| Balance Sheet | |||||
| Debt/Equity | 1.17 | 1.17 | 1.47 | 1.58 | 1.76 |
| Current Ratio | 1.23 | 1.23 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $373.17B | $373.17B | $187.08B | $339.63B | $-5.94B |
| Returns | |||||
| ROE | 9.8% | 9.8% | 3.7% | 5.3% | 29.4% |
| Valuation | |||||
| P/E | 5.53 | 5.53 | 12.94 | 11.21 | 1.89 |
| EV/EBITDA | 4.18 | 4.18 | 4.50 | 4.32 | 2.95 |
| P/B | 0.56 | 0.56 | 0.48 | 0.59 | 0.56 |
| Growth & Yield | |||||
| Revenue Growth | 9.3% | 9.3% | 9.3% | -2.6% | — |
| EPS Growth | 182.8% | 182.8% | -23.9% | -80.5% | — |
| Dividend Yield | 7.1% | 7.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-20.5%
EPS terminal req.
$318.62
Spread vs growth
203.3%
5Y implied EPS CAGR
-9.5%
EPS terminal req.
$385.53
Spread vs growth
192.3%
10Y implied EPS CAGR
-0.2%
EPS terminal req.
$620.91
Spread vs growth
183.0%
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
+35.1%
Start / end P/E
12.5x → 5.7x
EPS bridge
224.07 → 633.73
Residual
-100.1%
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.