Real Estate / Real Estate ServicesLSE
$1.71
-0.04 (-2.06%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
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
32/100
D
Piotroski
6/9
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
$513M
P/E
0.6x
↓EV/EBITDA
N/A
•ROE
0.6%
↓Gross Margin
N/A
•Debt/Equity
0.92
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+62.8%
FCF CAGR
+7.1%
FCF margin
100.8%
FCF / Net income
7.85x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $74.8M · net income $9.6M · FCF $75.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $74.8M | $74.8M | $-36.0M | $-26.9M | $17.3M |
| Net Income | $9.6M | $9.6M | $-81.6M | $-54.2M | $-17.0M |
| EPS | 0.03 | 0.03 | -0.30 | -0.23 | -0.08 |
| Net Margin | 12.8% | 12.8% | 226.7% | 201.7% | -97.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.92 | 0.92 | 0.88 | 1.02 | 0.89 |
| Cash Flow | |||||
| Free Cash Flow | $75.4M | $75.4M | $54.5M | $86.8M | $61.3M |
| Returns | |||||
| ROE | 0.6% | 0.6% | -5.4% | -3.4% | -1.0% |
| Valuation | |||||
| P/E | 0.57 | 0.57 | — | — | — |
| P/B | 0.32 | 0.32 | 0.47 | 0.42 | 0.00 |
| Growth & Yield | |||||
| Revenue Growth | 307.7% | 307.7% | -34.1% | -254.9% | — |
| EPS Growth | 110.0% | 110.0% | -30.4% | -187.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
71.5%
EPS terminal req.
$0.15
Spread vs growth
38.5%
5Y implied EPS CAGR
43.6%
EPS terminal req.
$0.18
Spread vs growth
66.4%
10Y implied EPS CAGR
25.7%
EPS terminal req.
$0.29
Spread vs growth
84.3%
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
-32.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.30 → 0.03
Residual
-32.0%
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.