Technology / SolarNasdaqGS
$298.27
-8.52 (-2.78%)
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 25%
FCF escenarios
weak_data · normalized FCF $-308.1M · quality 43.7/100
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
70/100
B
Piotroski
7/9
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
$32.1B
P/E
19.3x
↓EV/EBITDA
13.9x
↑ROE
16.0%
↑Gross Margin
40.6%
↑Debt/Equity
0.07
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2007–2025 · 18 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
22.7%
FCF / Net income
0.78x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.22B · net income $1.53B · FCF $1.19B
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 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||
| Revenue | $5.22B | $5.22B | $4.21B | $3.32B | $2.62B | $2.92B | $2.71B | $3.06B | $2.24B | $2.94B | $2.90B | $4.11B | $3.39B | $3.31B | $3.37B | $2.77B | $2.56B | $2.07B | $1.25B | — |
| Net Income | $1.53B | $1.53B | $1.29B | $830.8M | $-44.2M | $468.7M | $398.4M | $-114.9M | $144.3M | $-165.6M | $-416.1M | $593.4M | $396.0M | $350.7M | $-96.3M | $-39.5M | $664.2M | $640.1M | $348.3M | $158.4M |
| EBITDA | $2.15B | $2.15B | $1.87B | $1.21B | $290.5M | $846.7M | $550.4M | $43.7M | $170.8M | $269.8M | $-363.9M | $955.4M | $638.6M | $609.2M | $227.8M | $166.6M | $905.0M | $809.2M | $497.9M | — |
| EPS | 14.21 | 14.21 | 12.02 | 7.74 | -0.41 | 4.38 | 3.73 | -1.09 | 1.36 | -1.59 | -4.05 | 5.83 | 3.90 | 3.67 | -1.11 | -0.46 | 7.68 | 7.53 | 4.24 | 2.03 |
| Gross Margin | 40.6% | 40.6% | 44.2% | 39.2% | 2.7% | 25.0% | 25.1% | 17.9% | 17.5% | 18.7% | 22.0% | 27.5% | 24.3% | 26.1% | 25.3% | 35.1% | 46.2% | 50.6% | 54.4% | — |
| Operating Margin | 30.6% | 30.6% | 33.1% | 26.7% | -10.7% | 20.1% | 11.7% | -5.3% | 1.8% | 6.0% | -19.6% | 17.8% | 12.4% | 11.2% | -1.1% | -2.5% | 29.2% | 32.9% | 35.2% | — |
| Net Margin | 29.3% | 29.3% | 30.7% | 25.0% | -1.7% | 16.0% | 14.7% | -3.8% | 6.4% | -5.6% | -14.3% | 14.4% | 11.7% | 10.6% | -2.9% | -1.4% | 25.9% | 31.0% | 27.9% | — |
| Balance Sheet | ||||||||||||||||||||
| Debt/Equity | 0.07 | 0.07 | 0.09 | 0.09 | 0.04 | 0.04 | 0.04 | 0.09 | 0.09 | 0.08 | 0.04 | 0.05 | 0.04 | 0.05 | 0.16 | 0.18 | 0.07 | 0.07 | — | — |
| Current Ratio | 2.56 | 2.56 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||||
| Free Cash Flow | $1.19B | $1.19B | $-308.1M | $-784.5M | $-30.2M | $-302.7M | $-379.5M | $-494.5M | $-1.07B | $826.3M | $-22.7M | $-491.6M | $478.0M | $573.5M | $383.0M | $-765.3M | $116.6M | $395.3M | $3.8M | $-36.4M |
| Returns | ||||||||||||||||||||
| ROE | 16.0% | 16.0% | 16.2% | 12.4% | -0.8% | 7.9% | 7.2% | -2.3% | 2.8% | -3.2% | -8.0% | 10.6% | 7.9% | 7.8% | -2.7% | -1.1% | 19.2% | 24.1% | 23.0% | 14.4% |
| Valuation | ||||||||||||||||||||
| P/E | 19.26 | 19.26 | 15.51 | 21.56 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 13.89 | 13.89 | 10.24 | 13.69 | 53.21 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 3.36 | 3.36 | 2.51 | 2.68 | 2.86 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||||
| Revenue Growth | 24.1% | 24.1% | 26.7% | 26.7% | — | 7.8% | -11.5% | 36.5% | -23.7% | 1.3% | -29.4% | 21.3% | 2.5% | -1.7% | 21.8% | 7.9% | 24.1% | 65.8% | — | — |
| EPS Growth | 18.2% | 18.2% | 55.3% | 1987.8% | — | 17.4% | 442.2% | -180.1% | 185.5% | 60.7% | -169.5% | 49.5% | 6.3% | 430.6% | -141.3% | -106.0% | 2.0% | 77.6% | 108.9% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
23.0%
EPS terminal req.
$26.47
Spread vs growth
-4.8%
5Y implied EPS CAGR
17.6%
EPS terminal req.
$32.02
Spread vs growth
0.6%
10Y implied EPS CAGR
13.8%
EPS terminal req.
$51.58
Spread vs growth
4.5%
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
+88.7%
Start / end P/E
13.2x → 21.0x
EPS bridge
12.02 → 14.21
Residual
+10.9%
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.