Industrials / Waste ManagementMCE
$11.72
-0.16 (-1.35%)
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 27% · confianza 25%
FCF escenarios
weak_data · normalized FCF $438.0M · quality 46.3/100
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
45/100
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
$5.5B
P/E
32.6x
↑EV/EBITDA
6.3x
↓ROE
4.7%
↓Gross Margin
60.2%
↑Debt/Equity
1.64
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+8.0%
FCF CAGR
-19.2%
FCF margin
5.0%
FCF / Net income
2.96x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.70B · net income $164.4M · FCF $486.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $9.70B | $9.70B | $9.07B | $8.22B | $7.71B |
| Net Income | $164.4M | $164.4M | $432.1M | $589.1M | $315.2M |
| EBITDA | $1.36B | $1.36B | $1.45B | $1.35B | $1.19B |
| EPS | — | — | 0.97 | 1.31 | 0.73 |
| Gross Margin | 60.2% | 60.2% | 59.6% | 60.4% | 62.3% |
| Operating Margin | 6.0% | 6.0% | 7.8% | 8.7% | 10.2% |
| Net Margin | 1.7% | 1.7% | 4.8% | 7.2% | 4.1% |
| Balance Sheet | |||||
| Debt/Equity | 1.64 | 1.64 | 2.02 | 1.21 | 1.59 |
| Current Ratio | 1.46 | 1.46 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $486.9M | $486.9M | $438.0M | $-22.2M | $922.9M |
| Returns | |||||
| ROE | 4.7% | 4.7% | 15.8% | 13.2% | 9.3% |
| Valuation | |||||
| P/E | 32.56 | 32.56 | 9.23 | 11.28 | 12.30 |
| EV/EBITDA | 6.26 | 6.26 | 5.29 | 7.67 | 6.42 |
| P/B | 1.59 | 1.59 | 1.46 | 1.49 | 1.14 |
| Growth & Yield | |||||
| Revenue Growth | 6.9% | 6.9% | 10.4% | 6.6% | — |
| EPS Growth | — | — | -26.0% | 79.5% | — |
| Dividend Yield | 4.2% | 4.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-0.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.97 → n/d
Residual
-4.2%
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.