Real Estate / REIT - ResidentialIrish
$1.08
+0.02 (+2.01%)
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
38/100
D
Piotroski
7/9
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
$568M
P/E
12.0x
↑EV/EBITDA
15.1x
↑ROE
7.2%
↑Gross Margin
78.0%
↑Debt/Equity
0.79
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+0.2%
FCF CAGR
+6.6%
FCF margin
66.1%
FCF / Net income
1.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $85.5M · net income $49.8M · FCF $56.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $85.5M | $85.5M | $85.3M | $87.9M | $84.9M |
| Net Income | $49.8M | $49.8M | $-6.7M | $-116.0M | $-11.8M |
| EBITDA | $73.7M | $73.7M | $21.6M | $-84.3M | $6.7M |
| EPS | 0.10 | 0.10 | -0.01 | -0.22 | -0.02 |
| Gross Margin | 78.0% | 78.0% | 76.8% | 77.3% | 77.5% |
| Operating Margin | 63.0% | 63.0% | 61.7% | 63.1% | 63.3% |
| Net Margin | 58.2% | 58.2% | -7.8% | -132.1% | -13.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.79 | 0.79 | 0.85 | 0.83 | 0.78 |
| Current Ratio | 0.82 | 0.82 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $56.5M | $56.5M | $50.7M | $57.0M | $46.5M |
| Returns | |||||
| ROE | 7.2% | 7.2% | -1.0% | -16.6% | -1.4% |
| Valuation | |||||
| P/E | 12.04 | 12.04 | — | — | — |
| EV/EBITDA | 15.08 | 15.08 | 48.13 | — | 183.50 |
| P/B | 0.83 | 0.83 | 0.72 | 0.82 | 0.68 |
| Growth & Yield | |||||
| Revenue Growth | 0.2% | 0.2% | -2.9% | 3.5% | — |
| EPS Growth | 830.8% | 830.8% | 94.1% | -895.5% | — |
| Dividend Yield | 4.4% | 4.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
0.4%
EPS terminal req.
$0.10
Spread vs growth
830.4%
5Y implied EPS CAGR
4.1%
EPS terminal req.
$0.12
Spread vs growth
826.6%
10Y implied EPS CAGR
7.0%
EPS terminal req.
$0.19
Spread vs growth
823.7%
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
+7.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → 0.10
Residual
+2.8%
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.