Consumer Cyclical / Resorts & CasinosParis
$2680.00
+20.00 (+0.75%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $29.2M · quality 80.0/100
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
68/100
B
Piotroski
7/9
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
$423M
P/E
14.8x
↓EV/EBITDA
6.5x
↓ROE
8.9%
↑Gross Margin
69.2%
↑Debt/Equity
0.12
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.0%
FCF CAGR
-5.4%
FCF margin
28.4%
FCF / Net income
1.61x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $161.2M · net income $28.5M · FCF $45.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $161.2M | $161.2M | $153.6M | $147.2M | $147.7M |
| Net Income | $28.5M | $28.5M | $22.8M | $10.4M | $27.1M |
| EBITDA | $56.1M | $56.1M | $49.8M | $37.1M | $55.3M |
| EPS | — | — | 144.85 | 60.04 | 154.83 |
| Gross Margin | 69.2% | 69.2% | 68.5% | 68.6% | 69.9% |
| Operating Margin | 25.0% | 25.0% | 21.8% | 22.8% | 28.0% |
| Net Margin | 17.7% | 17.7% | 14.9% | 7.1% | 18.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.12 | 0.12 | 0.18 | 0.27 | 0.28 |
| Current Ratio | 1.62 | 1.62 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $45.7M | $45.7M | $29.2M | $27.6M | $54.0M |
| Returns | |||||
| ROE | 8.9% | 8.9% | 7.9% | 3.9% | 9.2% |
| Valuation | |||||
| P/E | 14.84 | 14.84 | 10.15 | 28.65 | 8.40 |
| EV/EBITDA | 6.50 | 6.50 | 4.11 | 7.94 | 3.76 |
| P/B | 1.32 | 1.32 | 0.80 | 1.12 | 0.77 |
| Growth & Yield | |||||
| Revenue Growth | 5.0% | 5.0% | 4.3% | -0.4% | — |
| EPS Growth | — | — | 141.3% | -61.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+79.9%
Start / end P/E
n/dx → n/dx
EPS bridge
144.85 → n/d
Residual
+79.9%
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.