Consumer Cyclical / Resorts & CasinosNasdaqGM
$28.55
+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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $35.6M · quality 54.7/100
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
24/100
D
Piotroski
3/9
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
$754M
P/E
N/A
•EV/EBITDA
10.8x
↑ROE
-1.4%
↓Gross Margin
53.7%
↑Debt/Equity
1.23
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-17.3%
FCF CAGR
-28.8%
FCF margin
5.6%
FCF / Net income
-5.89x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $634.9M · net income $-6.0M · FCF $35.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $634.9M | $634.9M | $666.8M | $1.05B | $1.12B |
| Net Income | $-6.0M | $-6.0M | $50.7M | $255.8M | $82.3M |
| EBITDA | $111.8M | $111.8M | $197.7M | $486.4M | $246.5M |
| EPS | — | — | 1.71 | 8.31 | 2.61 |
| Gross Margin | 53.7% | 53.7% | 54.1% | 43.0% | 43.2% |
| Operating Margin | 5.1% | 5.1% | 6.8% | 10.3% | 13.3% |
| Net Margin | -1.0% | -1.0% | 7.6% | 24.3% | 7.3% |
| Balance Sheet | |||||
| Debt/Equity | 1.23 | 1.23 | 1.06 | 1.41 | 3.02 |
| Current Ratio | 1.17 | 1.17 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $35.6M | $35.6M | $42.4M | $33.3M | $98.8M |
| Returns | |||||
| ROE | -1.4% | -1.4% | 10.7% | 47.6% | 23.3% |
| Valuation | |||||
| P/E | — | — | 18.36 | 4.70 | 14.58 |
| EV/EBITDA | 10.82 | 10.82 | 6.97 | 3.71 | 8.63 |
| P/B | 1.78 | 1.78 | 1.97 | 2.24 | 3.40 |
| Growth & Yield | |||||
| Revenue Growth | -4.8% | -4.8% | -36.7% | -6.1% | — |
| EPS Growth | — | — | -79.4% | 218.4% | — |
| Dividend Yield | 3.5% | 3.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+13.9%
Start / end P/E
n/dx → n/dx
EPS bridge
1.71 → n/d
Residual
+10.4%
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.