Real Estate / REIT - OfficeNYSE
$12.24
+0.26 (+2.17%)
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 100% · confianza 20%
FCF escenarios
weak_data · normalized FCF 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
17/100
F
Piotroski
6/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$5.4B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-18.9%
↓Gross Margin
48.5%
↑Debt/Equity
1.27
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
11.9%
FCF / Net income
-0.18x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $831.1M · net income $-561.7M · FCF $98.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $831.1M | $831.1M | $842.1M | $952.3M | $1.03B | $896.8M | $805.0M | $818.2M | $728.4M | $728.1M | $639.6M | — | $0.00 | $0.00 | $0.00 | — | — | — |
| Net Income | $-561.7M | $-561.7M | $-352.3M | $-173.9M | $-35.0M | $29.0M | $16.4M | $55.8M | $111.8M | $94.6M | $27.2M | $-16.4M | $10.0M | $-14.8M | $-17.2M | $-10.4M | $-3.3M | $-615000.00 |
| EBITDA | $-45.4M | $-45.4M | $152.1M | $448.4M | $506.6M | — | — | — | — | $420.2M | $358.5M | $292.5M | $120.9M | $98.0M | $69.0M | $55.9M | $26.1M | $18.7M |
| EPS | -12.81 | -12.81 | -18.06 | -9.52 | -2.73 | 0.28 | 0.00 | 1.96 | 4.41 | 3.08 | 1.75 | -1.33 | 1.05 | -1.89 | -2.87 | — | — | — |
| Gross Margin | 48.5% | 48.5% | 46.1% | 52.7% | 59.7% | 62.6% | 62.8% | 63.1% | 63.2% | — | — | — | — | — | — | — | — | — |
| Operating Margin | -5.4% | -5.4% | -5.4% | 3.0% | 15.6% | — | — | — | — | 18.8% | 14.0% | — | — | — | — | — | — | — |
| Net Margin | -67.6% | -67.6% | -41.8% | -18.3% | -3.4% | 3.2% | 2.0% | 6.8% | 15.3% | 13.0% | 4.3% | — | — | — | — | — | — | — |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 1.27 | 1.27 | 1.62 | 1.43 | 1.53 | — | — | — | 0.74 | 0.67 | 0.80 | 1.36 | 0.78 | 0.89 | 0.69 | 0.64 | — | — |
| Current Ratio | 0.28 | 0.28 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $98.9M | $98.9M | $141.6M | $226.5M | $252.8M | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Returns | ||||||||||||||||||
| ROE | -18.9% | -18.9% | -12.3% | -5.6% | -1.1% | 0.8% | 0.5% | 1.6% | 3.2% | 2.6% | 0.9% | -1.0% | 0.8% | -1.5% | -2.0% | -1.7% | -0.7% | — |
| Valuation | ||||||||||||||||||
| EV/EBITDA | — | — | 32.68 | 12.63 | 12.19 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.18 | 0.18 | 0.14 | 0.44 | 0.42 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | -1.3% | -1.3% | -11.6% | -7.2% | — | 11.4% | -1.6% | 12.3% | 0.0% | 13.8% | — | — | — | — | — | — | — | — |
| EPS Growth | 29.1% | 29.1% | -89.7% | -248.7% | — | — | -100.0% | -55.6% | 43.2% | 76.0% | 231.6% | -226.7% | 155.6% | 34.1% | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-6.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-18.06 → -12.81
Residual
-6.0%
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.