Communication Services / EntertainmentIstanbul
$1.07
+0.02 (+1.90%)
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 $2.7B · quality 46.0/100
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
28/100
D
Piotroski
1/9
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
$14.4B
P/E
N/A
•EV/EBITDA
104.0x
↑ROE
-19.4%
↓Gross Margin
-14.3%
↓Debt/Equity
0.54
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+110.1%
FCF CAGR
—
FCF margin
-17.2%
FCF / Net income
2.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $11.03B · net income $-886.7M · FCF $-1.89B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $11.03B | $11.03B | $10.77B | $3.42B | $1.19B |
| Net Income | $-886.7M | $-886.7M | $3.76B | $-720.6M | $-377.5M |
| EBITDA | $3.66B | $3.66B | $7.57B | $846.8M | $280.4M |
| EPS | -0.00 | -0.00 | 0.01 | -0.18 | -0.12 |
| Gross Margin | -14.3% | -14.3% | 3.8% | -37.1% | -1.3% |
| Operating Margin | -23.9% | -23.9% | -4.2% | -49.2% | -7.1% |
| Net Margin | -8.0% | -8.0% | 34.9% | -21.1% | -31.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.54 | 0.54 | 4.44 | -2.24 | -2.39 |
| Current Ratio | 0.32 | 0.32 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.89B | $-1.89B | $3.75B | $2.67B | $-81.6M |
| Returns | |||||
| ROE | -19.4% | -19.4% | 529.5% | 24.0% | 33.3% |
| Valuation | |||||
| P/E | — | — | 804.42 | — | — |
| EV/EBITDA | 104.04 | 104.04 | 3.41 | 23.03 | 32.51 |
| P/B | 83.00 | 83.00 | 32.05 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 2.4% | 2.4% | 215.2% | 187.2% | — |
| EPS Growth | -124.5% | -124.5% | 105.7% | -43.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-34.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.01 → -0.00
Residual
-34.4%
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.