Real Estate / REIT - OfficeNYSEArca
$5.55
+0.04 (+0.73%)
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 16.0/100
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
25/100
D
Piotroski
4/9
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
$1.6B
P/E
26.4x
↑EV/EBITDA
10.1x
↓ROE
4.0%
↓Gross Margin
52.5%
↑Debt/Equity
1.34
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2011–2025 · 14 años de histórico normalizado
Revenue CAGR
+7.1%
FCF CAGR
—
FCF margin
32.4%
FCF / Net income
3.41x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $768.3M · net income $73.0M · FCF $249.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||
| Revenue | $768.3M | $768.3M | $767.9M | $739.6M | $727.0M | $624.1M | $609.2M | $731.3M | $731.5M | $709.5M | $677.4M | $657.6M | $635.3M | — | $260.3M | $294.8M |
| Net Income | $73.0M | $73.0M | $80.4M | $84.3M | $63.5M | $-13.0M | $-22.9M | $84.3M | $116.3M | $117.3M | $106.3M | $79.0M | $69.7M | — | $48.6M | $57.4M |
| EBITDA | $378.7M | $378.7M | $383.2M | $383.9M | $385.9M | $280.9M | $249.7M | $336.3M | $359.4M | $353.6M | $339.1M | $322.8M | $286.8M | — | $131.4M | — |
| EPS | — | — | 0.28 | 0.30 | 0.22 | -0.06 | -0.10 | 0.27 | 0.39 | 0.39 | 0.38 | 0.29 | 0.27 | — | — | — |
| Gross Margin | 52.5% | 52.5% | 53.9% | 54.2% | 55.8% | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 17.7% | 17.7% | 20.7% | 19.8% | 17.5% | 12.7% | 9.6% | 21.2% | 26.1% | 27.2% | 27.1% | 23.0% | 22.2% | — | 34.1% | — |
| Net Margin | 9.5% | 9.5% | 10.5% | 11.4% | 8.7% | -2.1% | -3.8% | 11.5% | 15.9% | 16.5% | 15.7% | 12.0% | 11.0% | — | 18.7% | 19.5% |
| Balance Sheet | ||||||||||||||||
| Debt/Equity | 1.34 | 1.34 | -162.48 | 1.33 | 1.37 | — | — | — | — | — | — | — | — | — | — | — |
| Current Ratio | 1.50 | 1.50 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||
| Free Cash Flow | $249.1M | $249.1M | $260.9M | $232.5M | $211.2M | — | — | — | — | — | — | — | — | — | — | — |
| Returns | ||||||||||||||||
| ROE | 4.0% | 4.0% | -521.5% | 4.9% | 3.8% | — | — | — | — | — | — | — | — | — | — | — |
| Valuation | ||||||||||||||||
| P/E | 26.43 | 26.43 | 36.32 | 31.70 | 28.41 | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 10.12 | 10.12 | 12.67 | 11.62 | 9.63 | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.84 | 0.84 | — | 1.47 | 1.01 | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||
| Revenue Growth | 0.0% | 0.0% | 3.8% | 1.7% | — | 2.4% | -16.7% | -0.0% | 3.1% | 4.7% | 3.0% | 3.5% | — | — | -11.7% | — |
| EPS Growth | — | — | -6.7% | 36.4% | — | 40.0% | -137.0% | -30.8% | 0.0% | 2.6% | 31.0% | 7.4% | — | — | — | — |
| Dividend Yield | 2.5% | 2.5% | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
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
-23.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.28 → n/d
Residual
-25.5%
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.