Communication Services / EntertainmentIstanbul
$4.32
+0.00 (+0.00%)
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 33% · confianza 24%
FCF escenarios
weak_data · normalized FCF $-845.1M · quality 72.7/100
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
49/100
C
Piotroski
7/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$27.0B
P/E
5.8x
↓EV/EBITDA
3.2x
↓ROE
-139.1%
↓Gross Margin
-15.5%
↓Debt/Equity
-3.30
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2024 · 2 años de histórico normalizado
Revenue CAGR
+139.6%
FCF CAGR
—
FCF margin
-14.1%
FCF / Net income
-0.49x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.48B · net income $2.15B · FCF $-1.06B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | $7.48B | $7.48B | $4.14B | $1.30B |
| Net Income | $2.15B | $2.15B | $294.2M | $-296.8M |
| EBITDA | $5.40B | $5.40B | $2.19B | $545.8M |
| EPS | 0.75 | 0.75 | 0.10 | -0.10 |
| Gross Margin | -15.5% | -15.5% | -22.7% | 6.2% |
| Operating Margin | -25.2% | -25.2% | -33.1% | -2.5% |
| Net Margin | 28.7% | 28.7% | 7.1% | -22.8% |
| Balance Sheet | ||||
| Debt/Equity | -3.30 | -3.30 | -2.50 | -2.99 |
| Current Ratio | 0.60 | 0.60 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-1.06B | $-1.06B | $-845.1M | $-243.3M |
| Returns | ||||
| ROE | -139.1% | -139.1% | -18.5% | 22.7% |
| Valuation | ||||
| P/E | 5.76 | 5.76 | 486.87 | — |
| EV/EBITDA | 3.17 | 3.17 | 67.06 | 236.28 |
| Growth & Yield | ||||
| Revenue Growth | 80.6% | 80.6% | 217.8% | — |
| EPS Growth | 631.0% | 631.0% | 199.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-20.0%
EPS terminal req.
$0.38
Spread vs growth
651.0%
5Y implied EPS CAGR
-9.2%
EPS terminal req.
$0.46
Spread vs growth
640.1%
10Y implied EPS CAGR
-0.0%
EPS terminal req.
$0.75
Spread vs growth
631.0%
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
-91.5%
Start / end P/E
460.2x → 5.4x
EPS bridge
0.10 → 0.75
Residual
-623.6%
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.