Real Estate / Real Estate ServicesNYSE
$15.61
+0.17 (+1.10%)
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 41.0/100
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
35/100
D
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
$1.3B
P/E
4.7x
↓EV/EBITDA
N/A
•ROE
-2.7%
↓Gross Margin
66.8%
↑Debt/Equity
0.35
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
+115.3%
FCF CAGR
+229.3%
FCF margin
30.3%
FCF / Net income
-3.41x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $458.06B · net income $-40.61B · FCF $138.65B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $458.06B | $458.06B | $462.49B | $256.98B | $45.88B |
| Net Income | $-40.61B | $-40.61B | $312.05B | $276.74B | $-105.80B |
| EBITDA | $-46.33B | $-46.33B | $54.38B | $375.51B | $542.0M |
| EPS | -528.28 | -528.28 | 3976.90 | 3273.51 | -2010.17 |
| Gross Margin | 66.8% | 66.8% | 65.5% | 62.2% | 49.4% |
| Operating Margin | 46.4% | 46.4% | 38.6% | 39.5% | 13.7% |
| Net Margin | -8.9% | -8.9% | 67.5% | 107.7% | -230.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.35 | 0.35 | 0.30 | 0.48 | 1.02 |
| Current Ratio | 0.60 | 0.60 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $138.65B | $138.65B | $184.19B | $98.33B | $3.88B |
| Returns | |||||
| ROE | -2.7% | -2.7% | 23.0% | 80.8% | -104.3% |
| Valuation | |||||
| P/E | 4.70 | 4.70 | 0.00 | 0.00 | — |
| EV/EBITDA | — | — | 7.00 | 0.36 | 185.38 |
| P/B | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Growth & Yield | |||||
| Revenue Growth | -1.0% | -1.0% | 80.0% | 460.1% | — |
| EPS Growth | -113.3% | -113.3% | 21.5% | 262.8% | — |
| Dividend Yield | 15.5% | 15.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+18.9%
Start / end P/E
n/dx → n/dx
EPS bridge
3976.90 → -528.28
Residual
+3.4%
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.