Communication Services / BroadcastingIstanbul
$87.85
+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 33% · confianza 24%
FCF escenarios
weak_data · normalized FCF $-124.8M · quality 73.7/100
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
42/100
C
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
$14.3B
P/E
N/A
•EV/EBITDA
351.3x
↑ROE
-25.3%
↓Gross Margin
-0.5%
↓Debt/Equity
0.15
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+19.2%
FCF CAGR
—
FCF margin
-19.2%
FCF / Net income
1.22x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $546.7M · net income $-85.8M · FCF $-104.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $546.7M | $546.7M | $513.1M | $521.9M | $322.9M |
| Net Income | $-85.8M | $-85.8M | $-88.5M | $-95.1M | $-123.0M |
| EBITDA | $40.9M | $40.9M | $-1.6M | $-43.4M | $-82.9M |
| EPS | -0.53 | -0.53 | -0.54 | -1.04 | -0.75 |
| Gross Margin | -0.5% | -0.5% | -4.7% | 14.0% | 14.2% |
| Operating Margin | -19.6% | -19.6% | -16.9% | -1.5% | 4.6% |
| Net Margin | -15.7% | -15.7% | -17.2% | -18.2% | -38.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.15 | 0.15 | 0.11 | 0.07 | 0.03 |
| Current Ratio | 1.80 | 1.80 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-104.8M | $-104.8M | $-124.8M | $-348.8M | $-120.5M |
| Returns | |||||
| ROE | -25.3% | -25.3% | -20.8% | -23.9% | -35.3% |
| Valuation | |||||
| EV/EBITDA | 351.25 | 351.25 | — | — | — |
| P/B | 42.21 | 42.21 | 6.59 | 3.18 | 16.66 |
| Growth & Yield | |||||
| Revenue Growth | 6.6% | 6.6% | -1.7% | 61.6% | — |
| EPS Growth | 2.9% | 2.9% | 48.0% | -38.4% | — |
Revenue, Net Income & Free Cash Flow ($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
+218.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.54 → -0.53
Residual
+218.9%
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.