Real Estate / Real Estate ServicesBSE
$0.72
+0.00 (+0.00%)
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 13.0/100
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
34/100
D
Piotroski
1/9
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
$97M
P/E
8.0x
↓EV/EBITDA
1.0x
↓ROE
1.9%
↓Gross Margin
N/A
•Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
-13.45x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $12.0M · FCF $-162.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | — | $7.2M | $30.0M |
| Net Income | $12.0M | $12.0M | $17.3M | $85.0M | $-1.7M |
| EBITDA | $16.5M | $16.5M | $23.6M | $102.0M | $12.8M |
| EPS | 0.09 | 0.09 | 0.32 | 1.56 | -0.03 |
| Gross Margin | — | — | — | — | 24.0% |
| Operating Margin | — | — | — | 183.9% | -3.0% |
| Net Margin | — | — | — | 1181.1% | -5.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-162.1M | $-162.1M | $16.3M | $-72.5M | $57.2M |
| Returns | |||||
| ROE | 1.9% | 1.9% | 4.8% | 24.7% | -0.7% |
| Valuation | |||||
| P/E | 8.00 | 8.00 | 11.41 | 4.13 | — |
| EV/EBITDA | 1.03 | 1.03 | 8.37 | 3.43 | 24.70 |
| P/B | 0.16 | 0.16 | 0.55 | 1.02 | 1.23 |
| Growth & Yield | |||||
| Revenue Growth | — | — | — | -76.0% | — |
| EPS Growth | -71.6% | -71.6% | -79.6% | 5225.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-10.8%
EPS terminal req.
$0.06
Spread vs growth
-60.8%
5Y implied EPS CAGR
-3.0%
EPS terminal req.
$0.08
Spread vs growth
-68.6%
10Y implied EPS CAGR
3.3%
EPS terminal req.
$0.12
Spread vs growth
-74.9%
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
-84.3%
Start / end P/E
14.5x → 8.0x
EPS bridge
0.32 → 0.09
Residual
+32.0%
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.