Communication Services / Internet Content & InformationSantiago
$369.68
+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 22% · confianza 25%
FCF escenarios
weak_data · normalized FCF $72.8B · quality 83.0/100
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
66/100
B
Piotroski
5/9
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
$4.48T
P/E
28.2x
↑EV/EBITDA
25.2x
↑ROE
31.8%
↑Gross Margin
59.7%
↑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
+12.5%
FCF CAGR
+6.9%
FCF margin
18.2%
FCF / Net income
0.55x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $402.84B · net income $132.17B · FCF $73.27B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $402.84B | $402.84B | $350.02B | $307.39B | $282.84B |
| Net Income | $132.17B | $132.17B | $100.12B | $73.80B | $59.97B |
| EBITDA | $180.70B | $180.70B | $135.39B | $97.97B | $85.16B |
| EPS | 10.81 | 10.81 | 8.04 | 5.80 | 4.56 |
| Gross Margin | 59.7% | 59.7% | 58.2% | 56.6% | 55.4% |
| Operating Margin | 32.0% | 32.0% | 32.1% | 27.4% | 26.5% |
| Net Margin | 32.8% | 32.8% | 28.6% | 24.0% | 21.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.14 | 0.14 | 0.07 | 0.10 | 0.12 |
| Current Ratio | 1.92 | 1.92 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $73.27B | $73.27B | $72.76B | $69.50B | $60.01B |
| Returns | |||||
| ROE | 31.8% | 31.8% | 30.8% | 26.0% | 23.4% |
| Valuation | |||||
| P/E | 28.18 | 28.18 | 24.33 | 24.11 | 19.24 |
| EV/EBITDA | 25.18 | 25.18 | 17.98 | 18.19 | 13.65 |
| P/B | 10.89 | 10.89 | 7.49 | 6.28 | 4.51 |
| Growth & Yield | |||||
| Revenue Growth | 15.1% | 15.1% | 13.9% | 8.7% | — |
| EPS Growth | 34.5% | 34.5% | 38.6% | 27.2% | — |
| Dividend Yield | 0.2% | 0.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
44.8%
EPS terminal req.
$32.80
Spread vs growth
-10.3%
5Y implied EPS CAGR
29.7%
EPS terminal req.
$39.69
Spread vs growth
4.7%
10Y implied EPS CAGR
19.4%
EPS terminal req.
$63.92
Spread vs growth
15.0%
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
+132.8%
Start / end P/E
19.8x → 34.2x
EPS bridge
8.04 → 10.81
Residual
+25.1%
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.