Communication Services / EntertainmentBuenos Aires
$4400.00
+305.00 (+7.45%)
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 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $-930.4M · 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
64/100
B
Piotroski
4/9
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
$469.8B
P/E
10.4x
↓EV/EBITDA
6.9x
↓ROE
12.3%
↑Gross Margin
44.0%
↓Debt/Equity
0.14
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+33.1%
FCF CAGR
—
FCF margin
-0.2%
FCF / Net income
-0.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $539.99B · net income $44.96B · FCF $-930.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $539.99B | $539.99B | $465.49B | $471.39B | $229.16B |
| Net Income | $44.96B | $44.96B | $-5.29B | $-22.97B | $-4.27B |
| EBITDA | $73.85B | $73.85B | $28.14B | $-1.64B | $11.34B |
| EPS | 421.04 | 421.04 | -49.57 | -215.01 | -12.85 |
| Gross Margin | 44.0% | 44.0% | 36.3% | 33.6% | 37.5% |
| Operating Margin | 15.2% | 15.2% | 3.5% | 2.6% | 8.1% |
| Net Margin | 8.3% | 8.3% | -1.1% | -4.9% | -1.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.14 | 0.14 | 0.08 | 0.12 | 0.09 |
| Current Ratio | 1.90 | 1.90 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-930.4M | $-930.4M | $-2.46B | $15.24B | $7.13B |
| Returns | |||||
| ROE | 12.3% | 12.3% | -1.7% | -8.9% | -3.4% |
| Valuation | |||||
| P/E | 10.37 | 10.37 | — | — | — |
| EV/EBITDA | 6.88 | 6.88 | 9.94 | — | 2.11 |
| P/B | 1.29 | 1.29 | 0.86 | 0.38 | 0.15 |
| Growth & Yield | |||||
| Revenue Growth | 16.0% | 16.0% | -1.3% | 105.7% | — |
| EPS Growth | 949.4% | 949.4% | 76.9% | -1573.2% | — |
| Dividend Yield | 2.9% | 2.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-2.5%
EPS terminal req.
$390.43
Spread vs growth
951.9%
5Y implied EPS CAGR
2.3%
EPS terminal req.
$472.42
Spread vs growth
947.1%
10Y implied EPS CAGR
6.1%
EPS terminal req.
$760.83
Spread vs growth
943.3%
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
+47.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-49.57 → 421.04
Residual
+44.7%
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.