Real Estate / Real Estate - DevelopmentNYSE
$27.70
+0.23 (+0.84%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 49.0/100
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
45/100
C
Piotroski
1/9
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
$1.4B
P/E
8.4x
↓EV/EBITDA
8.7x
↓ROE
9.5%
↑Gross Margin
21.9%
↓Debt/Equity
0.46
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+16.4%
FCF CAGR
—
FCF margin
-12.0%
FCF / Net income
-1.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.66B · net income $167.9M · FCF $-199.9M
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 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $1.66B | $1.66B | $1.51B | $1.44B | $1.52B | $1.33B | $931.8M | $428.3M | — | $114.3M | $197.3M | $218.6M | $238.2M | $331.0M | $172.6M | $135.6M | $101.4M | $146.3M |
| Net Income | $167.9M | $167.9M | $203.4M | $166.9M | $178.8M | $110.2M | $60.8M | $33.0M | — | $50.3M | $58.6M | $-213.0M | $16.6M | $29.3M | $12.9M | $7.2M | $5.1M | $59.1M |
| EBITDA | $212.6M | $212.6M | $243.8M | $209.4M | $233.1M | — | — | — | — | $45.3M | $151.8M | $69.0M | $112.3M | $76.6M | $46.1M | $68.9M | $29.4M | $134.8M |
| EPS | 3.29 | 3.29 | 4.00 | 3.33 | 3.59 | 2.25 | 1.26 | 0.79 | — | 1.19 | 1.38 | -6.22 | 0.38 | 0.80 | 0.36 | 0.20 | 0.14 | 1.64 |
| Gross Margin | 21.9% | 21.9% | 23.8% | 21.2% | 21.3% | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 12.6% | 12.6% | 16.0% | 14.4% | 15.2% | — | — | — | — | 34.8% | 71.1% | 11.0% | 29.6% | 14.1% | 15.7% | 42.9% | 18.6% | 85.5% |
| Net Margin | 10.1% | 10.1% | 13.5% | 11.6% | 11.8% | 8.3% | 6.5% | 7.7% | — | 44.0% | 29.7% | -97.5% | 7.0% | 8.9% | 7.5% | 5.3% | 5.1% | 40.4% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 0.46 | 0.46 | 0.45 | 0.51 | 0.60 | 0.69 | 0.74 | 0.57 | 0.17 | 0.18 | 0.20 | 0.76 | 0.61 | 0.50 | 0.56 | 0.43 | 0.43 | — |
| Current Ratio | 1.91 | 1.91 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $-199.9M | $-199.9M | $-160.6M | $362.8M | $105.2M | $-304.7M | $-169.0M | $-392.1M | — | — | — | — | — | — | — | — | — | — |
| Returns | ||||||||||||||||||
| ROE | 9.5% | 9.5% | 12.8% | 12.2% | 14.9% | 10.9% | 7.0% | 4.1% | — | 8.3% | 10.5% | -42.5% | 2.3% | 4.1% | 2.4% | 1.4% | 1.0% | — |
| Valuation | ||||||||||||||||||
| P/E | 8.45 | 8.45 | 8.09 | 7.84 | 3.11 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 8.72 | 8.72 | 7.71 | 6.66 | 4.31 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.80 | 0.80 | 1.03 | 0.96 | 0.46 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 10.1% | 10.1% | 5.0% | -5.4% | — | 42.3% | 117.6% | — | — | -42.1% | -9.7% | -8.2% | -28.1% | 91.8% | 27.3% | 33.8% | -30.7% | — |
| EPS Growth | -17.8% | -17.8% | 20.1% | -7.2% | — | 78.6% | 59.5% | — | — | -13.8% | 122.2% | -1736.8% | -52.5% | 122.2% | 80.0% | 42.9% | -91.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-9.3%
EPS terminal req.
$2.46
Spread vs growth
-8.5%
5Y implied EPS CAGR
-2.0%
EPS terminal req.
$2.97
Spread vs growth
-15.8%
10Y implied EPS CAGR
3.8%
EPS terminal req.
$4.79
Spread vs growth
-21.6%
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
+44.6%
Start / end P/E
4.8x → 8.4x
EPS bridge
4.00 → 3.29
Residual
-13.5%
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.